[NSOP] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -137.04%
YoY- -1070.0%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 84,683 65,307 42,660 18,550 84,894 63,789 40,422 63.35%
PBT 5,120 4,389 745 -3,080 8,196 7,340 2,499 60.96%
Tax -2,057 -343 -382 15 -1,095 301 565 -
NP 3,063 4,046 363 -3,065 7,101 7,641 3,064 -0.02%
-
NP to SH 3,081 3,876 710 -2,231 6,023 5,750 2,512 14.51%
-
Tax Rate 40.18% 7.81% 51.28% - 13.36% -4.10% -22.61% -
Total Cost 81,620 61,261 42,297 21,615 77,793 56,148 37,358 67.97%
-
Net Worth 553,191 549,681 545,469 544,065 386,111 351,010 351,010 35.23%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 4,212 4,212 2,106 2,106 4,212 4,212 2,106 58.40%
Div Payout % 136.71% 108.67% 296.63% 0.00% 69.93% 73.25% 83.84% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 553,191 549,681 545,469 544,065 386,111 351,010 351,010 35.23%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 3.62% 6.20% 0.85% -16.52% 8.36% 11.98% 7.58% -
ROE 0.56% 0.71% 0.13% -0.41% 1.56% 1.64% 0.72% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 120.63 93.03 60.77 26.42 120.93 90.86 57.58 63.36%
EPS 4.39 5.52 1.01 -3.18 8.58 8.19 3.58 14.49%
DPS 6.00 6.00 3.00 3.00 6.00 6.00 3.00 58.40%
NAPS 7.88 7.83 7.77 7.75 5.50 5.00 5.00 35.24%
Adjusted Per Share Value based on latest NOSH - 70,202
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 120.61 93.01 60.76 26.42 120.91 90.85 57.57 63.36%
EPS 4.39 5.52 1.01 -3.18 8.58 8.19 3.58 14.49%
DPS 6.00 6.00 3.00 3.00 6.00 6.00 3.00 58.40%
NAPS 7.8789 7.829 7.769 7.749 5.4993 4.9993 4.9993 35.24%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 4.02 4.10 3.91 4.08 3.98 4.22 5.00 -
P/RPS 3.33 4.41 6.43 15.44 3.29 4.64 8.68 -47.04%
P/EPS 91.60 74.26 386.61 -128.38 46.39 51.52 139.73 -24.43%
EY 1.09 1.35 0.26 -0.78 2.16 1.94 0.72 31.67%
DY 1.49 1.46 0.77 0.74 1.51 1.42 0.60 82.87%
P/NAPS 0.51 0.52 0.50 0.53 0.72 0.84 1.00 -36.03%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 24/11/16 25/08/16 26/05/16 25/02/16 26/11/15 27/08/15 -
Price 4.18 4.03 3.91 4.10 4.05 4.20 4.10 -
P/RPS 3.47 4.33 6.43 15.52 3.35 4.62 7.12 -37.93%
P/EPS 95.24 72.99 386.61 -129.01 47.21 51.28 114.58 -11.54%
EY 1.05 1.37 0.26 -0.78 2.12 1.95 0.87 13.29%
DY 1.44 1.49 0.77 0.73 1.48 1.43 0.73 56.96%
P/NAPS 0.53 0.51 0.50 0.53 0.74 0.84 0.82 -25.14%

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