[NSOP] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
22-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 311.68%
YoY- 619.86%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 93,169 67,586 43,825 18,896 62,383 46,758 29,580 114.42%
PBT 36,559 27,924 17,469 8,287 2,088 6,016 3,840 347.36%
Tax -9,889 -6,986 -4,528 -2,144 -1,221 -1,701 -871 402.92%
NP 26,670 20,938 12,941 6,143 867 4,315 2,969 330.39%
-
NP to SH 24,021 18,663 11,310 5,183 1,259 3,677 2,276 379.08%
-
Tax Rate 27.05% 25.02% 25.92% 25.87% 58.48% 28.27% 22.68% -
Total Cost 66,499 46,648 30,884 12,753 61,516 42,443 26,611 83.84%
-
Net Worth 555,999 550,383 542,661 546,873 537,045 537,045 541,959 1.71%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 9,828 9,828 4,914 4,914 4,212 4,212 1,404 264.63%
Div Payout % 40.92% 52.66% 43.45% 94.81% 334.56% 114.55% 61.69% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 555,999 550,383 542,661 546,873 537,045 537,045 541,959 1.71%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 28.63% 30.98% 29.53% 32.51% 1.39% 9.23% 10.04% -
ROE 4.32% 3.39% 2.08% 0.95% 0.23% 0.68% 0.42% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 132.72 96.27 62.43 26.92 88.86 66.60 42.14 114.41%
EPS 34.22 26.58 16.11 7.38 1.79 5.24 3.24 379.31%
DPS 14.00 14.00 7.00 7.00 6.00 6.00 2.00 264.63%
NAPS 7.92 7.84 7.73 7.79 7.65 7.65 7.72 1.71%
Adjusted Per Share Value based on latest NOSH - 70,202
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 132.70 96.26 62.42 26.91 88.85 66.60 42.13 114.42%
EPS 34.21 26.58 16.11 7.38 1.79 5.24 3.24 379.22%
DPS 14.00 14.00 7.00 7.00 6.00 6.00 2.00 264.63%
NAPS 7.9189 7.8389 7.729 7.789 7.649 7.649 7.719 1.71%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 3.08 3.20 3.10 3.26 3.20 2.94 2.73 -
P/RPS 2.32 3.32 4.97 12.11 3.60 4.41 6.48 -49.48%
P/EPS 9.00 12.04 19.24 44.16 178.43 56.13 84.21 -77.38%
EY 11.11 8.31 5.20 2.26 0.56 1.78 1.19 341.58%
DY 4.55 4.38 2.26 2.15 1.87 2.04 0.73 237.55%
P/NAPS 0.39 0.41 0.40 0.42 0.42 0.38 0.35 7.45%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 26/11/21 26/08/21 22/06/21 30/03/21 27/11/20 27/08/20 -
Price 3.85 3.14 3.06 3.10 0.00 3.16 2.75 -
P/RPS 2.90 3.26 4.90 11.52 0.00 4.74 6.53 -41.70%
P/EPS 11.25 11.81 18.99 41.99 0.00 60.33 84.82 -73.89%
EY 8.89 8.47 5.26 2.38 0.00 1.66 1.18 282.89%
DY 3.64 4.46 2.29 2.26 0.00 1.90 0.73 191.01%
P/NAPS 0.49 0.40 0.40 0.40 0.00 0.41 0.36 22.74%

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