[NSOP] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 445.92%
YoY- -32.59%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 43,590 20,752 84,683 65,307 42,660 18,550 84,894 -35.90%
PBT 3,739 5,214 5,120 4,389 745 -3,080 8,196 -40.76%
Tax -14 -413 -2,057 -343 -382 15 -1,095 -94.54%
NP 3,725 4,801 3,063 4,046 363 -3,065 7,101 -34.98%
-
NP to SH 2,278 4,033 3,081 3,876 710 -2,231 6,023 -47.73%
-
Tax Rate 0.37% 7.92% 40.18% 7.81% 51.28% - 13.36% -
Total Cost 39,865 15,951 81,620 61,261 42,297 21,615 77,793 -35.98%
-
Net Worth 596,717 561,616 553,191 549,681 545,469 544,065 386,111 33.70%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 2,106 2,106 4,212 4,212 2,106 2,106 4,212 -37.03%
Div Payout % 92.45% 52.22% 136.71% 108.67% 296.63% 0.00% 69.93% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 596,717 561,616 553,191 549,681 545,469 544,065 386,111 33.70%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 8.55% 23.14% 3.62% 6.20% 0.85% -16.52% 8.36% -
ROE 0.38% 0.72% 0.56% 0.71% 0.13% -0.41% 1.56% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 62.09 29.56 120.63 93.03 60.77 26.42 120.93 -35.90%
EPS 3.24 5.74 4.39 5.52 1.01 -3.18 8.58 -47.78%
DPS 3.00 3.00 6.00 6.00 3.00 3.00 6.00 -37.03%
NAPS 8.50 8.00 7.88 7.83 7.77 7.75 5.50 33.70%
Adjusted Per Share Value based on latest NOSH - 70,202
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 62.08 29.56 120.61 93.01 60.76 26.42 120.91 -35.90%
EPS 3.24 5.74 4.39 5.52 1.01 -3.18 8.58 -47.78%
DPS 3.00 3.00 6.00 6.00 3.00 3.00 6.00 -37.03%
NAPS 8.4989 7.9989 7.8789 7.829 7.769 7.749 5.4993 33.70%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 4.06 4.25 4.02 4.10 3.91 4.08 3.98 -
P/RPS 6.54 14.38 3.33 4.41 6.43 15.44 3.29 58.16%
P/EPS 125.12 73.98 91.60 74.26 386.61 -128.38 46.39 93.87%
EY 0.80 1.35 1.09 1.35 0.26 -0.78 2.16 -48.45%
DY 0.74 0.71 1.49 1.46 0.77 0.74 1.51 -37.86%
P/NAPS 0.48 0.53 0.51 0.52 0.50 0.53 0.72 -23.70%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 29/05/17 28/02/17 24/11/16 25/08/16 26/05/16 25/02/16 -
Price 4.00 4.16 4.18 4.03 3.91 4.10 4.05 -
P/RPS 6.44 14.07 3.47 4.33 6.43 15.52 3.35 54.66%
P/EPS 123.27 72.41 95.24 72.99 386.61 -129.01 47.21 89.73%
EY 0.81 1.38 1.05 1.37 0.26 -0.78 2.12 -47.37%
DY 0.75 0.72 1.44 1.49 0.77 0.73 1.48 -36.46%
P/NAPS 0.47 0.52 0.53 0.51 0.50 0.53 0.74 -26.13%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment