[NSOP] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 30.9%
YoY- 280.77%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 88,617 67,943 43,590 20,752 84,683 65,307 42,660 62.58%
PBT 14,661 7,822 3,739 5,214 5,120 4,389 745 624.96%
Tax -3,006 -240 -14 -413 -2,057 -343 -382 294.14%
NP 11,655 7,582 3,725 4,801 3,063 4,046 363 903.82%
-
NP to SH 9,474 5,712 2,278 4,033 3,081 3,876 710 459.92%
-
Tax Rate 20.50% 3.07% 0.37% 7.92% 40.18% 7.81% 51.28% -
Total Cost 76,962 60,361 39,865 15,951 81,620 61,261 42,297 48.88%
-
Net Worth 566,530 600,227 596,717 561,616 553,191 549,681 545,469 2.55%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 4,212 4,212 2,106 2,106 4,212 4,212 2,106 58.53%
Div Payout % 44.46% 73.74% 92.45% 52.22% 136.71% 108.67% 296.63% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 566,530 600,227 596,717 561,616 553,191 549,681 545,469 2.55%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 13.15% 11.16% 8.55% 23.14% 3.62% 6.20% 0.85% -
ROE 1.67% 0.95% 0.38% 0.72% 0.56% 0.71% 0.13% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 126.23 96.78 62.09 29.56 120.63 93.03 60.77 62.58%
EPS 13.50 8.14 3.24 5.74 4.39 5.52 1.01 460.56%
DPS 6.00 6.00 3.00 3.00 6.00 6.00 3.00 58.53%
NAPS 8.07 8.55 8.50 8.00 7.88 7.83 7.77 2.55%
Adjusted Per Share Value based on latest NOSH - 70,202
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 126.21 96.77 62.08 29.56 120.61 93.01 60.76 62.58%
EPS 13.49 8.14 3.24 5.74 4.39 5.52 1.01 460.28%
DPS 6.00 6.00 3.00 3.00 6.00 6.00 3.00 58.53%
NAPS 8.0689 8.5489 8.4989 7.9989 7.8789 7.829 7.769 2.55%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.80 3.91 4.06 4.25 4.02 4.10 3.91 -
P/RPS 3.01 4.04 6.54 14.38 3.33 4.41 6.43 -39.62%
P/EPS 28.16 48.05 125.12 73.98 91.60 74.26 386.61 -82.47%
EY 3.55 2.08 0.80 1.35 1.09 1.35 0.26 468.55%
DY 1.58 1.53 0.74 0.71 1.49 1.46 0.77 61.26%
P/NAPS 0.47 0.46 0.48 0.53 0.51 0.52 0.50 -4.03%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 29/11/17 28/08/17 29/05/17 28/02/17 24/11/16 25/08/16 -
Price 3.80 3.90 4.00 4.16 4.18 4.03 3.91 -
P/RPS 3.01 4.03 6.44 14.07 3.47 4.33 6.43 -39.62%
P/EPS 28.16 47.93 123.27 72.41 95.24 72.99 386.61 -82.47%
EY 3.55 2.09 0.81 1.38 1.05 1.37 0.26 468.55%
DY 1.58 1.54 0.75 0.72 1.44 1.49 0.77 61.26%
P/NAPS 0.47 0.46 0.47 0.52 0.53 0.51 0.50 -4.03%

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