[NSOP] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 61.56%
YoY- 298.86%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 43,825 18,896 62,383 46,758 29,580 13,441 50,636 -9.18%
PBT 17,469 8,287 2,088 6,016 3,840 -497 -6,074 -
Tax -4,528 -2,144 -1,221 -1,701 -871 -426 2,041 -
NP 12,941 6,143 867 4,315 2,969 -923 -4,033 -
-
NP to SH 11,310 5,183 1,259 3,677 2,276 -997 -2,566 -
-
Tax Rate 25.92% 25.87% 58.48% 28.27% 22.68% - - -
Total Cost 30,884 12,753 61,516 42,443 26,611 14,364 54,669 -31.68%
-
Net Worth 542,661 546,873 537,045 537,045 541,959 537,747 545,469 -0.34%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 4,914 4,914 4,212 4,212 1,404 1,404 3,510 25.17%
Div Payout % 43.45% 94.81% 334.56% 114.55% 61.69% 0.00% 0.00% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 542,661 546,873 537,045 537,045 541,959 537,747 545,469 -0.34%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 29.53% 32.51% 1.39% 9.23% 10.04% -6.87% -7.96% -
ROE 2.08% 0.95% 0.23% 0.68% 0.42% -0.19% -0.47% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 62.43 26.92 88.86 66.60 42.14 19.15 72.13 -9.18%
EPS 16.11 7.38 1.79 5.24 3.24 -1.42 -3.66 -
DPS 7.00 7.00 6.00 6.00 2.00 2.00 5.00 25.17%
NAPS 7.73 7.79 7.65 7.65 7.72 7.66 7.77 -0.34%
Adjusted Per Share Value based on latest NOSH - 70,202
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 62.43 26.92 88.86 66.60 42.14 19.15 72.13 -9.18%
EPS 16.11 7.38 1.79 5.24 3.24 -1.42 -3.66 -
DPS 7.00 7.00 6.00 6.00 2.00 2.00 5.00 25.17%
NAPS 7.73 7.79 7.65 7.65 7.72 7.66 7.77 -0.34%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 3.10 3.26 3.20 2.94 2.73 2.40 3.60 -
P/RPS 4.97 12.11 3.60 4.41 6.48 12.54 4.99 -0.26%
P/EPS 19.24 44.16 178.43 56.13 84.21 -168.99 -98.49 -
EY 5.20 2.26 0.56 1.78 1.19 -0.59 -1.02 -
DY 2.26 2.15 1.87 2.04 0.73 0.83 1.39 38.31%
P/NAPS 0.40 0.42 0.42 0.38 0.35 0.31 0.46 -8.90%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 22/06/21 30/03/21 27/11/20 27/08/20 29/06/20 28/02/20 -
Price 3.06 3.10 0.00 3.16 2.75 2.73 3.28 -
P/RPS 4.90 11.52 0.00 4.74 6.53 14.26 4.55 5.06%
P/EPS 18.99 41.99 0.00 60.33 84.82 -192.23 -89.74 -
EY 5.26 2.38 0.00 1.66 1.18 -0.52 -1.11 -
DY 2.29 2.26 0.00 1.90 0.73 0.73 1.52 31.45%
P/NAPS 0.40 0.40 0.00 0.41 0.36 0.36 0.42 -3.20%

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