[NSOP] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 65.86%
YoY- 207.5%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 47,140 32,572 16,910 88,617 67,943 43,590 20,752 72.71%
PBT 27,247 24,531 9,979 14,661 7,822 3,739 5,214 200.83%
Tax -670 104 -346 -3,006 -240 -14 -413 38.02%
NP 26,577 24,635 9,633 11,655 7,582 3,725 4,801 212.60%
-
NP to SH 19,288 17,677 7,007 9,474 5,712 2,278 4,033 183.59%
-
Tax Rate 2.46% -0.42% 3.47% 20.50% 3.07% 0.37% 7.92% -
Total Cost 20,563 7,937 7,277 76,962 60,361 39,865 15,951 18.43%
-
Net Worth 564,424 562,318 567,232 566,530 600,227 596,717 561,616 0.33%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 5,616 3,510 3,510 4,212 4,212 2,106 2,106 92.18%
Div Payout % 29.12% 19.86% 50.09% 44.46% 73.74% 92.45% 52.22% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 564,424 562,318 567,232 566,530 600,227 596,717 561,616 0.33%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 56.38% 75.63% 56.97% 13.15% 11.16% 8.55% 23.14% -
ROE 3.42% 3.14% 1.24% 1.67% 0.95% 0.38% 0.72% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 67.15 46.40 24.09 126.23 96.78 62.09 29.56 72.72%
EPS 27.48 25.18 9.98 13.50 8.14 3.24 5.74 183.78%
DPS 8.00 5.00 5.00 6.00 6.00 3.00 3.00 92.18%
NAPS 8.04 8.01 8.08 8.07 8.55 8.50 8.00 0.33%
Adjusted Per Share Value based on latest NOSH - 70,202
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 67.14 46.39 24.08 126.21 96.77 62.08 29.56 72.70%
EPS 27.47 25.18 9.98 13.49 8.14 3.24 5.74 183.71%
DPS 8.00 5.00 5.00 6.00 6.00 3.00 3.00 92.18%
NAPS 8.0389 8.0089 8.0789 8.0689 8.5489 8.4989 7.9989 0.33%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 3.50 3.55 3.66 3.80 3.91 4.06 4.25 -
P/RPS 5.21 7.65 15.19 3.01 4.04 6.54 14.38 -49.14%
P/EPS 12.74 14.10 36.67 28.16 48.05 125.12 73.98 -69.01%
EY 7.85 7.09 2.73 3.55 2.08 0.80 1.35 223.01%
DY 2.29 1.41 1.37 1.58 1.53 0.74 0.71 118.14%
P/NAPS 0.44 0.44 0.45 0.47 0.46 0.48 0.53 -11.65%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 27/08/18 23/05/18 28/02/18 29/11/17 28/08/17 29/05/17 -
Price 3.20 3.65 3.67 3.80 3.90 4.00 4.16 -
P/RPS 4.77 7.87 15.24 3.01 4.03 6.44 14.07 -51.34%
P/EPS 11.65 14.50 36.77 28.16 47.93 123.27 72.41 -70.38%
EY 8.59 6.90 2.72 3.55 2.09 0.81 1.38 238.00%
DY 2.50 1.37 1.36 1.58 1.54 0.75 0.72 129.12%
P/NAPS 0.40 0.46 0.45 0.47 0.46 0.47 0.52 -16.03%

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