[NSOP] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 65.01%
YoY- 407.56%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 62,080 26,584 93,169 67,586 43,825 18,896 62,383 -0.32%
PBT 27,137 13,600 36,559 27,924 17,469 8,287 2,088 455.38%
Tax -6,927 -3,111 -9,889 -6,986 -4,528 -2,144 -1,221 219.10%
NP 20,210 10,489 26,670 20,938 12,941 6,143 867 720.73%
-
NP to SH 18,319 9,592 24,021 18,663 11,310 5,183 1,259 498.93%
-
Tax Rate 25.53% 22.88% 27.05% 25.02% 25.92% 25.87% 58.48% -
Total Cost 41,870 16,095 66,499 46,648 30,884 12,753 61,516 -22.67%
-
Net Worth 571,444 577,060 555,999 550,383 542,661 546,873 537,045 4.23%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 7,020 7,020 9,828 9,828 4,914 4,914 4,212 40.70%
Div Payout % 38.32% 73.19% 40.92% 52.66% 43.45% 94.81% 334.56% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 571,444 577,060 555,999 550,383 542,661 546,873 537,045 4.23%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 32.55% 39.46% 28.63% 30.98% 29.53% 32.51% 1.39% -
ROE 3.21% 1.66% 4.32% 3.39% 2.08% 0.95% 0.23% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 88.43 37.87 132.72 96.27 62.43 26.92 88.86 -0.32%
EPS 26.09 13.66 34.22 26.58 16.11 7.38 1.79 499.62%
DPS 10.00 10.00 14.00 14.00 7.00 7.00 6.00 40.70%
NAPS 8.14 8.22 7.92 7.84 7.73 7.79 7.65 4.23%
Adjusted Per Share Value based on latest NOSH - 70,202
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 88.43 37.87 132.72 96.27 62.43 26.92 88.86 -0.32%
EPS 26.09 13.66 34.22 26.58 16.11 7.38 1.79 499.62%
DPS 10.00 10.00 14.00 14.00 7.00 7.00 6.00 40.70%
NAPS 8.14 8.22 7.92 7.84 7.73 7.79 7.65 4.23%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 3.66 3.66 3.08 3.20 3.10 3.26 3.20 -
P/RPS 4.14 9.67 2.32 3.32 4.97 12.11 3.60 9.79%
P/EPS 14.03 26.79 9.00 12.04 19.24 44.16 178.43 -81.73%
EY 7.13 3.73 11.11 8.31 5.20 2.26 0.56 447.80%
DY 2.73 2.73 4.55 4.38 2.26 2.15 1.87 28.77%
P/NAPS 0.45 0.45 0.39 0.41 0.40 0.42 0.42 4.72%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 30/05/22 25/02/22 26/11/21 26/08/21 22/06/21 30/03/21 -
Price 3.54 3.97 3.85 3.14 3.06 3.10 0.00 -
P/RPS 4.00 10.48 2.90 3.26 4.90 11.52 0.00 -
P/EPS 13.57 29.06 11.25 11.81 18.99 41.99 0.00 -
EY 7.37 3.44 8.89 8.47 5.26 2.38 0.00 -
DY 2.82 2.52 3.64 4.46 2.29 2.26 0.00 -
P/NAPS 0.43 0.48 0.49 0.40 0.40 0.40 0.00 -

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