[NSOP] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
30-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -65.76%
YoY- 149.06%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 67,586 43,825 18,896 62,383 46,758 29,580 13,441 193.21%
PBT 27,924 17,469 8,287 2,088 6,016 3,840 -497 -
Tax -6,986 -4,528 -2,144 -1,221 -1,701 -871 -426 544.37%
NP 20,938 12,941 6,143 867 4,315 2,969 -923 -
-
NP to SH 18,663 11,310 5,183 1,259 3,677 2,276 -997 -
-
Tax Rate 25.02% 25.92% 25.87% 58.48% 28.27% 22.68% - -
Total Cost 46,648 30,884 12,753 61,516 42,443 26,611 14,364 119.14%
-
Net Worth 550,383 542,661 546,873 537,045 537,045 541,959 537,747 1.55%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 9,828 4,914 4,914 4,212 4,212 1,404 1,404 265.49%
Div Payout % 52.66% 43.45% 94.81% 334.56% 114.55% 61.69% 0.00% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 550,383 542,661 546,873 537,045 537,045 541,959 537,747 1.55%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 30.98% 29.53% 32.51% 1.39% 9.23% 10.04% -6.87% -
ROE 3.39% 2.08% 0.95% 0.23% 0.68% 0.42% -0.19% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 96.27 62.43 26.92 88.86 66.60 42.14 19.15 193.17%
EPS 26.58 16.11 7.38 1.79 5.24 3.24 -1.42 -
DPS 14.00 7.00 7.00 6.00 6.00 2.00 2.00 265.49%
NAPS 7.84 7.73 7.79 7.65 7.65 7.72 7.66 1.55%
Adjusted Per Share Value based on latest NOSH - 70,202
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 96.26 62.42 26.91 88.85 66.60 42.13 19.14 193.25%
EPS 26.58 16.11 7.38 1.79 5.24 3.24 -1.42 -
DPS 14.00 7.00 7.00 6.00 6.00 2.00 2.00 265.49%
NAPS 7.8389 7.729 7.789 7.649 7.649 7.719 7.659 1.55%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 3.20 3.10 3.26 3.20 2.94 2.73 2.40 -
P/RPS 3.32 4.97 12.11 3.60 4.41 6.48 12.54 -58.73%
P/EPS 12.04 19.24 44.16 178.43 56.13 84.21 -168.99 -
EY 8.31 5.20 2.26 0.56 1.78 1.19 -0.59 -
DY 4.38 2.26 2.15 1.87 2.04 0.73 0.83 202.80%
P/NAPS 0.41 0.40 0.42 0.42 0.38 0.35 0.31 20.46%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 26/08/21 22/06/21 30/03/21 27/11/20 27/08/20 29/06/20 -
Price 3.14 3.06 3.10 0.00 3.16 2.75 2.73 -
P/RPS 3.26 4.90 11.52 0.00 4.74 6.53 14.26 -62.57%
P/EPS 11.81 18.99 41.99 0.00 60.33 84.82 -192.23 -
EY 8.47 5.26 2.38 0.00 1.66 1.18 -0.52 -
DY 4.46 2.29 2.26 0.00 1.90 0.73 0.73 233.83%
P/NAPS 0.40 0.40 0.40 0.00 0.41 0.36 0.36 7.26%

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