[NSOP] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 4.75%
YoY- 268.29%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 65,307 42,660 18,550 84,894 63,789 40,422 17,814 137.19%
PBT 4,389 745 -3,080 8,196 7,340 2,499 -197 -
Tax -343 -382 15 -1,095 301 565 359 -
NP 4,046 363 -3,065 7,101 7,641 3,064 162 749.43%
-
NP to SH 3,876 710 -2,231 6,023 5,750 2,512 230 553.93%
-
Tax Rate 7.81% 51.28% - 13.36% -4.10% -22.61% - -
Total Cost 61,261 42,297 21,615 77,793 56,148 37,358 17,652 128.70%
-
Net Worth 549,681 545,469 544,065 386,111 351,010 351,010 351,010 34.74%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 4,212 2,106 2,106 4,212 4,212 2,106 2,106 58.53%
Div Payout % 108.67% 296.63% 0.00% 69.93% 73.25% 83.84% 915.68% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 549,681 545,469 544,065 386,111 351,010 351,010 351,010 34.74%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 6.20% 0.85% -16.52% 8.36% 11.98% 7.58% 0.91% -
ROE 0.71% 0.13% -0.41% 1.56% 1.64% 0.72% 0.07% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 93.03 60.77 26.42 120.93 90.86 57.58 25.38 137.17%
EPS 5.52 1.01 -3.18 8.58 8.19 3.58 0.33 550.71%
DPS 6.00 3.00 3.00 6.00 6.00 3.00 3.00 58.53%
NAPS 7.83 7.77 7.75 5.50 5.00 5.00 5.00 34.74%
Adjusted Per Share Value based on latest NOSH - 70,202
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 93.03 60.77 26.42 120.93 90.86 57.58 25.38 137.17%
EPS 5.52 1.01 -3.18 8.58 8.19 3.58 0.33 550.71%
DPS 6.00 3.00 3.00 6.00 6.00 3.00 3.00 58.53%
NAPS 7.83 7.77 7.75 5.50 5.00 5.00 5.00 34.74%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 4.10 3.91 4.08 3.98 4.22 5.00 4.88 -
P/RPS 4.41 6.43 15.44 3.29 4.64 8.68 19.23 -62.43%
P/EPS 74.26 386.61 -128.38 46.39 51.52 139.73 1,489.50 -86.37%
EY 1.35 0.26 -0.78 2.16 1.94 0.72 0.07 615.29%
DY 1.46 0.77 0.74 1.51 1.42 0.60 0.61 78.64%
P/NAPS 0.52 0.50 0.53 0.72 0.84 1.00 0.98 -34.38%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 25/08/16 26/05/16 25/02/16 26/11/15 27/08/15 28/05/15 -
Price 4.03 3.91 4.10 4.05 4.20 4.10 4.85 -
P/RPS 4.33 6.43 15.52 3.35 4.62 7.12 19.11 -62.73%
P/EPS 72.99 386.61 -129.01 47.21 51.28 114.58 1,480.35 -86.47%
EY 1.37 0.26 -0.78 2.12 1.95 0.87 0.07 622.31%
DY 1.49 0.77 0.73 1.48 1.43 0.73 0.62 79.13%
P/NAPS 0.51 0.50 0.53 0.74 0.84 0.82 0.97 -34.78%

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