[NSOP] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -26.04%
YoY- 73.74%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 62,186 47,140 32,572 16,910 88,617 67,943 43,590 26.64%
PBT -2,484 27,247 24,531 9,979 14,661 7,822 3,739 -
Tax 780 -670 104 -346 -3,006 -240 -14 -
NP -1,704 26,577 24,635 9,633 11,655 7,582 3,725 -
-
NP to SH -1,687 19,288 17,677 7,007 9,474 5,712 2,278 -
-
Tax Rate - 2.46% -0.42% 3.47% 20.50% 3.07% 0.37% -
Total Cost 63,890 20,563 7,937 7,277 76,962 60,361 39,865 36.83%
-
Net Worth 548,979 564,424 562,318 567,232 566,530 600,227 596,717 -5.39%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 5,616 5,616 3,510 3,510 4,212 4,212 2,106 91.95%
Div Payout % 0.00% 29.12% 19.86% 50.09% 44.46% 73.74% 92.45% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 548,979 564,424 562,318 567,232 566,530 600,227 596,717 -5.39%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -2.74% 56.38% 75.63% 56.97% 13.15% 11.16% 8.55% -
ROE -0.31% 3.42% 3.14% 1.24% 1.67% 0.95% 0.38% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 88.58 67.15 46.40 24.09 126.23 96.78 62.09 26.64%
EPS -2.40 27.48 25.18 9.98 13.50 8.14 3.24 -
DPS 8.00 8.00 5.00 5.00 6.00 6.00 3.00 91.95%
NAPS 7.82 8.04 8.01 8.08 8.07 8.55 8.50 -5.39%
Adjusted Per Share Value based on latest NOSH - 70,202
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 88.58 67.15 46.40 24.09 126.23 96.78 62.09 26.64%
EPS -2.40 27.48 25.18 9.98 13.50 8.14 3.24 -
DPS 8.00 8.00 5.00 5.00 6.00 6.00 3.00 91.95%
NAPS 7.82 8.04 8.01 8.08 8.07 8.55 8.50 -5.39%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 3.15 3.50 3.55 3.66 3.80 3.91 4.06 -
P/RPS 3.56 5.21 7.65 15.19 3.01 4.04 6.54 -33.25%
P/EPS -131.08 12.74 14.10 36.67 28.16 48.05 125.12 -
EY -0.76 7.85 7.09 2.73 3.55 2.08 0.80 -
DY 2.54 2.29 1.41 1.37 1.58 1.53 0.74 127.03%
P/NAPS 0.40 0.44 0.44 0.45 0.47 0.46 0.48 -11.41%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 29/11/18 27/08/18 23/05/18 28/02/18 29/11/17 28/08/17 -
Price 3.30 3.20 3.65 3.67 3.80 3.90 4.00 -
P/RPS 3.73 4.77 7.87 15.24 3.01 4.03 6.44 -30.44%
P/EPS -137.32 11.65 14.50 36.77 28.16 47.93 123.27 -
EY -0.73 8.59 6.90 2.72 3.55 2.09 0.81 -
DY 2.42 2.50 1.37 1.36 1.58 1.54 0.75 117.89%
P/NAPS 0.42 0.40 0.46 0.45 0.47 0.46 0.47 -7.20%

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