[NSOP] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 1.47%
YoY- 15.55%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 69,417 44,000 20,738 111,757 90,526 62,080 26,584 89.51%
PBT 21,060 10,590 2,684 41,286 40,549 27,137 13,600 33.81%
Tax -3,810 -1,924 -796 -9,946 -9,590 -6,927 -3,111 14.45%
NP 17,250 8,666 1,888 31,340 30,959 20,210 10,489 39.28%
-
NP to SH 15,698 7,831 1,834 27,757 27,356 18,319 9,592 38.83%
-
Tax Rate 18.09% 18.17% 29.66% 24.09% 23.65% 25.53% 22.88% -
Total Cost 52,167 35,334 18,850 80,417 59,567 41,870 16,095 118.85%
-
Net Worth 611,459 599,525 587,590 582,676 582,676 571,444 577,060 3.93%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 8,424 1,404 1,404 11,934 11,934 7,020 7,020 12.91%
Div Payout % 53.66% 17.93% 76.56% 43.00% 43.63% 38.32% 73.19% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 611,459 599,525 587,590 582,676 582,676 571,444 577,060 3.93%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 24.85% 19.70% 9.10% 28.04% 34.20% 32.55% 39.46% -
ROE 2.57% 1.31% 0.31% 4.76% 4.69% 3.21% 1.66% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 98.88 62.68 29.54 159.19 128.95 88.43 37.87 89.50%
EPS 22.36 11.15 2.61 39.54 38.97 26.09 13.66 38.85%
DPS 12.00 2.00 2.00 17.00 17.00 10.00 10.00 12.91%
NAPS 8.71 8.54 8.37 8.30 8.30 8.14 8.22 3.93%
Adjusted Per Share Value based on latest NOSH - 70,202
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 98.87 62.67 29.54 159.17 128.93 88.42 37.86 89.52%
EPS 22.36 11.15 2.61 39.53 38.96 26.09 13.66 38.85%
DPS 12.00 2.00 2.00 17.00 17.00 10.00 10.00 12.91%
NAPS 8.7088 8.5389 8.3689 8.2989 8.2989 8.1389 8.2189 3.93%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 3.32 3.55 3.50 3.50 3.79 3.66 3.66 -
P/RPS 3.36 5.66 11.85 2.20 2.94 4.14 9.67 -50.54%
P/EPS 14.85 31.82 133.97 8.85 9.73 14.03 26.79 -32.49%
EY 6.74 3.14 0.75 11.30 10.28 7.13 3.73 48.30%
DY 3.61 0.56 0.57 4.86 4.49 2.73 2.73 20.45%
P/NAPS 0.38 0.42 0.42 0.42 0.46 0.45 0.45 -10.65%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 25/08/23 29/05/23 27/02/23 29/11/22 26/08/22 30/05/22 -
Price 3.21 3.39 3.40 3.40 3.45 3.54 3.97 -
P/RPS 3.25 5.41 11.51 2.14 2.68 4.00 10.48 -54.15%
P/EPS 14.36 30.39 130.15 8.60 8.85 13.57 29.06 -37.46%
EY 6.97 3.29 0.77 11.63 11.29 7.37 3.44 60.05%
DY 3.74 0.59 0.59 5.00 4.93 2.82 2.52 30.07%
P/NAPS 0.37 0.40 0.41 0.41 0.42 0.43 0.48 -15.91%

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