[NSOP] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -108.75%
YoY- -117.81%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 39,085 26,033 14,150 62,186 47,140 32,572 16,910 74.72%
PBT -4,147 -1,419 -716 -2,484 27,247 24,531 9,979 -
Tax 1,429 958 391 780 -670 104 -346 -
NP -2,718 -461 -325 -1,704 26,577 24,635 9,633 -
-
NP to SH -1,849 -402 -298 -1,687 19,288 17,677 7,007 -
-
Tax Rate - - - - 2.46% -0.42% 3.47% -
Total Cost 41,803 26,494 14,475 63,890 20,563 7,937 7,277 220.41%
-
Net Worth 544,767 548,979 550,383 548,979 564,424 562,318 567,232 -2.65%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 3,510 2,106 2,106 5,616 5,616 3,510 3,510 0.00%
Div Payout % 0.00% 0.00% 0.00% 0.00% 29.12% 19.86% 50.09% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 544,767 548,979 550,383 548,979 564,424 562,318 567,232 -2.65%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -6.95% -1.77% -2.30% -2.74% 56.38% 75.63% 56.97% -
ROE -0.34% -0.07% -0.05% -0.31% 3.42% 3.14% 1.24% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 55.68 37.08 20.16 88.58 67.15 46.40 24.09 74.72%
EPS -2.63 -0.57 -0.42 -2.40 27.48 25.18 9.98 -
DPS 5.00 3.00 3.00 8.00 8.00 5.00 5.00 0.00%
NAPS 7.76 7.82 7.84 7.82 8.04 8.01 8.08 -2.65%
Adjusted Per Share Value based on latest NOSH - 70,202
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 55.68 37.08 20.16 88.58 67.15 46.40 24.09 74.72%
EPS -2.63 -0.57 -0.42 -2.40 27.48 25.18 9.98 -
DPS 5.00 3.00 3.00 8.00 8.00 5.00 5.00 0.00%
NAPS 7.76 7.82 7.84 7.82 8.04 8.01 8.08 -2.65%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 3.33 3.45 3.20 3.15 3.50 3.55 3.66 -
P/RPS 5.98 9.30 15.88 3.56 5.21 7.65 15.19 -46.25%
P/EPS -126.43 -602.48 -753.85 -131.08 12.74 14.10 36.67 -
EY -0.79 -0.17 -0.13 -0.76 7.85 7.09 2.73 -
DY 1.50 0.87 0.94 2.54 2.29 1.41 1.37 6.22%
P/NAPS 0.43 0.44 0.41 0.40 0.44 0.44 0.45 -2.98%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 28/08/19 29/05/19 27/02/19 29/11/18 27/08/18 23/05/18 -
Price 3.40 3.31 3.30 3.30 3.20 3.65 3.67 -
P/RPS 6.11 8.93 16.37 3.73 4.77 7.87 15.24 -45.59%
P/EPS -129.09 -578.03 -777.40 -137.32 11.65 14.50 36.77 -
EY -0.77 -0.17 -0.13 -0.73 8.59 6.90 2.72 -
DY 1.47 0.91 0.91 2.42 2.50 1.37 1.36 5.31%
P/NAPS 0.44 0.42 0.42 0.42 0.40 0.46 0.45 -1.48%

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