[NSOP] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 82.34%
YoY- -104.25%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 50,636 39,085 26,033 14,150 62,186 47,140 32,572 34.08%
PBT -6,074 -4,147 -1,419 -716 -2,484 27,247 24,531 -
Tax 2,041 1,429 958 391 780 -670 104 623.63%
NP -4,033 -2,718 -461 -325 -1,704 26,577 24,635 -
-
NP to SH -2,566 -1,849 -402 -298 -1,687 19,288 17,677 -
-
Tax Rate - - - - - 2.46% -0.42% -
Total Cost 54,669 41,803 26,494 14,475 63,890 20,563 7,937 260.74%
-
Net Worth 545,469 544,767 548,979 550,383 548,979 564,424 562,318 -2.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 3,510 3,510 2,106 2,106 5,616 5,616 3,510 0.00%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 29.12% 19.86% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 545,469 544,767 548,979 550,383 548,979 564,424 562,318 -2.00%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -7.96% -6.95% -1.77% -2.30% -2.74% 56.38% 75.63% -
ROE -0.47% -0.34% -0.07% -0.05% -0.31% 3.42% 3.14% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 72.13 55.68 37.08 20.16 88.58 67.15 46.40 34.08%
EPS -3.66 -2.63 -0.57 -0.42 -2.40 27.48 25.18 -
DPS 5.00 5.00 3.00 3.00 8.00 8.00 5.00 0.00%
NAPS 7.77 7.76 7.82 7.84 7.82 8.04 8.01 -2.00%
Adjusted Per Share Value based on latest NOSH - 70,202
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 72.13 55.68 37.08 20.16 88.58 67.15 46.40 34.08%
EPS -3.66 -2.63 -0.57 -0.42 -2.40 27.48 25.18 -
DPS 5.00 5.00 3.00 3.00 8.00 8.00 5.00 0.00%
NAPS 7.77 7.76 7.82 7.84 7.82 8.04 8.01 -2.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 3.60 3.33 3.45 3.20 3.15 3.50 3.55 -
P/RPS 4.99 5.98 9.30 15.88 3.56 5.21 7.65 -24.72%
P/EPS -98.49 -126.43 -602.48 -753.85 -131.08 12.74 14.10 -
EY -1.02 -0.79 -0.17 -0.13 -0.76 7.85 7.09 -
DY 1.39 1.50 0.87 0.94 2.54 2.29 1.41 -0.94%
P/NAPS 0.46 0.43 0.44 0.41 0.40 0.44 0.44 2.99%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 28/11/19 28/08/19 29/05/19 27/02/19 29/11/18 27/08/18 -
Price 3.28 3.40 3.31 3.30 3.30 3.20 3.65 -
P/RPS 4.55 6.11 8.93 16.37 3.73 4.77 7.87 -30.53%
P/EPS -89.74 -129.09 -578.03 -777.40 -137.32 11.65 14.50 -
EY -1.11 -0.77 -0.17 -0.13 -0.73 8.59 6.90 -
DY 1.52 1.47 0.91 0.91 2.42 2.50 1.37 7.15%
P/NAPS 0.42 0.44 0.42 0.42 0.42 0.40 0.46 -5.86%

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