[NSOP] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 61.15%
YoY- -234.56%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 62,383 46,758 29,580 13,441 50,636 39,085 26,033 78.59%
PBT 2,088 6,016 3,840 -497 -6,074 -4,147 -1,419 -
Tax -1,221 -1,701 -871 -426 2,041 1,429 958 -
NP 867 4,315 2,969 -923 -4,033 -2,718 -461 -
-
NP to SH 1,259 3,677 2,276 -997 -2,566 -1,849 -402 -
-
Tax Rate 58.48% 28.27% 22.68% - - - - -
Total Cost 61,516 42,443 26,611 14,364 54,669 41,803 26,494 74.89%
-
Net Worth 537,045 537,045 541,959 537,747 545,469 544,767 548,979 -1.44%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 4,212 4,212 1,404 1,404 3,510 3,510 2,106 58.40%
Div Payout % 334.56% 114.55% 61.69% 0.00% 0.00% 0.00% 0.00% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 537,045 537,045 541,959 537,747 545,469 544,767 548,979 -1.44%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 1.39% 9.23% 10.04% -6.87% -7.96% -6.95% -1.77% -
ROE 0.23% 0.68% 0.42% -0.19% -0.47% -0.34% -0.07% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 88.86 66.60 42.14 19.15 72.13 55.68 37.08 78.60%
EPS 1.79 5.24 3.24 -1.42 -3.66 -2.63 -0.57 -
DPS 6.00 6.00 2.00 2.00 5.00 5.00 3.00 58.40%
NAPS 7.65 7.65 7.72 7.66 7.77 7.76 7.82 -1.44%
Adjusted Per Share Value based on latest NOSH - 70,202
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 88.85 66.60 42.13 19.14 72.12 55.67 37.08 78.59%
EPS 1.79 5.24 3.24 -1.42 -3.65 -2.63 -0.57 -
DPS 6.00 6.00 2.00 2.00 5.00 5.00 3.00 58.40%
NAPS 7.649 7.649 7.719 7.659 7.769 7.759 7.819 -1.44%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 3.20 2.94 2.73 2.40 3.60 3.33 3.45 -
P/RPS 3.60 4.41 6.48 12.54 4.99 5.98 9.30 -46.73%
P/EPS 178.43 56.13 84.21 -168.99 -98.49 -126.43 -602.48 -
EY 0.56 1.78 1.19 -0.59 -1.02 -0.79 -0.17 -
DY 1.87 2.04 0.73 0.83 1.39 1.50 0.87 66.16%
P/NAPS 0.42 0.38 0.35 0.31 0.46 0.43 0.44 -3.04%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 30/03/21 27/11/20 27/08/20 29/06/20 28/02/20 28/11/19 28/08/19 -
Price 0.00 3.16 2.75 2.73 3.28 3.40 3.31 -
P/RPS 0.00 4.74 6.53 14.26 4.55 6.11 8.93 -
P/EPS 0.00 60.33 84.82 -192.23 -89.74 -129.09 -578.03 -
EY 0.00 1.66 1.18 -0.52 -1.11 -0.77 -0.17 -
DY 0.00 1.90 0.73 0.73 1.52 1.47 0.91 -
P/NAPS 0.00 0.41 0.36 0.36 0.42 0.44 0.42 -

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