[NSOP] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 28.71%
YoY- 1807.94%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 90,526 62,080 26,584 93,169 67,586 43,825 18,896 183.91%
PBT 40,549 27,137 13,600 36,559 27,924 17,469 8,287 187.94%
Tax -9,590 -6,927 -3,111 -9,889 -6,986 -4,528 -2,144 171.22%
NP 30,959 20,210 10,489 26,670 20,938 12,941 6,143 193.65%
-
NP to SH 27,356 18,319 9,592 24,021 18,663 11,310 5,183 202.83%
-
Tax Rate 23.65% 25.53% 22.88% 27.05% 25.02% 25.92% 25.87% -
Total Cost 59,567 41,870 16,095 66,499 46,648 30,884 12,753 179.16%
-
Net Worth 582,676 571,444 577,060 555,999 550,383 542,661 546,873 4.31%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 11,934 7,020 7,020 9,828 9,828 4,914 4,914 80.57%
Div Payout % 43.63% 38.32% 73.19% 40.92% 52.66% 43.45% 94.81% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 582,676 571,444 577,060 555,999 550,383 542,661 546,873 4.31%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 34.20% 32.55% 39.46% 28.63% 30.98% 29.53% 32.51% -
ROE 4.69% 3.21% 1.66% 4.32% 3.39% 2.08% 0.95% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 128.95 88.43 37.87 132.72 96.27 62.43 26.92 183.89%
EPS 38.97 26.09 13.66 34.22 26.58 16.11 7.38 202.93%
DPS 17.00 10.00 10.00 14.00 14.00 7.00 7.00 80.57%
NAPS 8.30 8.14 8.22 7.92 7.84 7.73 7.79 4.31%
Adjusted Per Share Value based on latest NOSH - 70,202
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 128.93 88.42 37.86 132.70 96.26 62.42 26.91 183.93%
EPS 38.96 26.09 13.66 34.21 26.58 16.11 7.38 202.87%
DPS 17.00 10.00 10.00 14.00 14.00 7.00 7.00 80.57%
NAPS 8.2989 8.1389 8.2189 7.9189 7.8389 7.729 7.789 4.31%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 3.79 3.66 3.66 3.08 3.20 3.10 3.26 -
P/RPS 2.94 4.14 9.67 2.32 3.32 4.97 12.11 -61.04%
P/EPS 9.73 14.03 26.79 9.00 12.04 19.24 44.16 -63.48%
EY 10.28 7.13 3.73 11.11 8.31 5.20 2.26 174.27%
DY 4.49 2.73 2.73 4.55 4.38 2.26 2.15 63.30%
P/NAPS 0.46 0.45 0.45 0.39 0.41 0.40 0.42 6.24%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 26/08/22 30/05/22 25/02/22 26/11/21 26/08/21 22/06/21 -
Price 3.45 3.54 3.97 3.85 3.14 3.06 3.10 -
P/RPS 2.68 4.00 10.48 2.90 3.26 4.90 11.52 -62.14%
P/EPS 8.85 13.57 29.06 11.25 11.81 18.99 41.99 -64.55%
EY 11.29 7.37 3.44 8.89 8.47 5.26 2.38 182.05%
DY 4.93 2.82 2.52 3.64 4.46 2.29 2.26 68.12%
P/NAPS 0.42 0.43 0.48 0.49 0.40 0.40 0.40 3.30%

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