[NSOP] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 100.46%
YoY- -42.62%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 50,398 19,812 92,801 69,417 44,000 20,738 111,757 -41.22%
PBT 22,751 7,524 23,536 21,060 10,590 2,684 41,286 -32.80%
Tax -4,518 -1,696 -3,860 -3,810 -1,924 -796 -9,946 -40.93%
NP 18,233 5,828 19,676 17,250 8,666 1,888 31,340 -30.33%
-
NP to SH 16,164 5,205 18,084 15,698 7,831 1,834 27,757 -30.28%
-
Tax Rate 19.86% 22.54% 16.40% 18.09% 18.17% 29.66% 24.09% -
Total Cost 32,165 13,984 73,125 52,167 35,334 18,850 80,417 -45.74%
-
Net Worth 628,307 618,479 608,651 611,459 599,525 587,590 582,676 5.15%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 4,212 4,212 8,424 8,424 1,404 1,404 11,934 -50.08%
Div Payout % 26.06% 80.92% 46.58% 53.66% 17.93% 76.56% 43.00% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 628,307 618,479 608,651 611,459 599,525 587,590 582,676 5.15%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 36.18% 29.42% 21.20% 24.85% 19.70% 9.10% 28.04% -
ROE 2.57% 0.84% 2.97% 2.57% 1.31% 0.31% 4.76% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 71.79 28.22 132.19 98.88 62.68 29.54 159.19 -41.22%
EPS 23.02 7.41 25.76 22.36 11.15 2.61 39.54 -30.29%
DPS 6.00 6.00 12.00 12.00 2.00 2.00 17.00 -50.08%
NAPS 8.95 8.81 8.67 8.71 8.54 8.37 8.30 5.15%
Adjusted Per Share Value based on latest NOSH - 70,202
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 71.78 28.22 132.17 98.87 62.67 29.54 159.17 -41.22%
EPS 23.02 7.41 25.76 22.36 11.15 2.61 39.53 -30.28%
DPS 6.00 6.00 12.00 12.00 2.00 2.00 17.00 -50.08%
NAPS 8.9488 8.8088 8.6688 8.7088 8.5389 8.3689 8.2989 5.15%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 3.75 3.99 3.13 3.32 3.55 3.50 3.50 -
P/RPS 5.22 14.14 2.37 3.36 5.66 11.85 2.20 77.98%
P/EPS 16.29 53.81 12.15 14.85 31.82 133.97 8.85 50.24%
EY 6.14 1.86 8.23 6.74 3.14 0.75 11.30 -33.43%
DY 1.60 1.50 3.83 3.61 0.56 0.57 4.86 -52.35%
P/NAPS 0.42 0.45 0.36 0.38 0.42 0.42 0.42 0.00%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 29/05/24 29/02/24 29/11/23 25/08/23 29/05/23 27/02/23 -
Price 3.64 3.76 3.37 3.21 3.39 3.40 3.40 -
P/RPS 5.07 13.32 2.55 3.25 5.41 11.51 2.14 77.81%
P/EPS 15.81 50.71 13.08 14.36 30.39 130.15 8.60 50.12%
EY 6.33 1.97 7.64 6.97 3.29 0.77 11.63 -33.36%
DY 1.65 1.60 3.56 3.74 0.59 0.59 5.00 -52.27%
P/NAPS 0.41 0.43 0.39 0.37 0.40 0.41 0.41 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