[NSOP] QoQ Quarter Result on 30-Jun-2018 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 52.28%
YoY- 1067100.0%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 14,150 15,046 14,568 15,662 16,910 20,674 24,353 -30.39%
PBT -716 -3,878 2,716 14,552 9,979 2,265 4,083 -
Tax 391 1,451 -774 450 -346 -1,806 -226 -
NP -325 -2,427 1,942 15,002 9,633 459 3,857 -
-
NP to SH -298 -2,432 1,611 10,670 7,007 402 3,434 -
-
Tax Rate - - 28.50% -3.09% 3.47% 79.74% 5.54% -
Total Cost 14,475 17,473 12,626 660 7,277 20,215 20,496 -20.71%
-
Net Worth 550,383 548,979 564,424 562,318 567,232 566,530 600,227 -5.62%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 2,106 - 2,106 - 3,510 2,106 2,106 0.00%
Div Payout % 0.00% - 130.73% - 50.09% 523.90% 61.33% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 550,383 548,979 564,424 562,318 567,232 566,530 600,227 -5.62%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -2.30% -16.13% 13.33% 95.79% 56.97% 2.22% 15.84% -
ROE -0.05% -0.44% 0.29% 1.90% 1.24% 0.07% 0.57% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 20.16 21.43 20.75 22.31 24.09 29.45 34.69 -30.38%
EPS -0.42 -3.46 2.29 15.20 9.98 0.57 4.89 -
DPS 3.00 0.00 3.00 0.00 5.00 3.00 3.00 0.00%
NAPS 7.84 7.82 8.04 8.01 8.08 8.07 8.55 -5.62%
Adjusted Per Share Value based on latest NOSH - 70,202
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 20.16 21.43 20.75 22.31 24.09 29.45 34.69 -30.38%
EPS -0.42 -3.46 2.29 15.20 9.98 0.57 4.89 -
DPS 3.00 0.00 3.00 0.00 5.00 3.00 3.00 0.00%
NAPS 7.84 7.82 8.04 8.01 8.08 8.07 8.55 -5.62%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 3.20 3.15 3.50 3.55 3.66 3.80 3.91 -
P/RPS 15.88 14.70 16.87 15.91 15.19 12.90 11.27 25.71%
P/EPS -753.85 -90.93 152.52 23.36 36.67 663.60 79.93 -
EY -0.13 -1.10 0.66 4.28 2.73 0.15 1.25 -
DY 0.94 0.00 0.86 0.00 1.37 0.79 0.77 14.23%
P/NAPS 0.41 0.40 0.44 0.44 0.45 0.47 0.46 -7.39%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 27/02/19 29/11/18 27/08/18 23/05/18 28/02/18 29/11/17 -
Price 3.30 3.30 3.20 3.65 3.67 3.80 3.90 -
P/RPS 16.37 15.40 15.42 16.36 15.24 12.90 11.24 28.51%
P/EPS -777.40 -95.26 139.45 24.01 36.77 663.60 79.73 -
EY -0.13 -1.05 0.72 4.16 2.72 0.15 1.25 -
DY 0.91 0.00 0.94 0.00 1.36 0.79 0.77 11.79%
P/NAPS 0.42 0.42 0.40 0.46 0.45 0.47 0.46 -5.88%

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