[NSOP] QoQ Quarter Result on 30-Jun-2021 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 18.21%
YoY- 87.2%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 26,584 25,583 23,761 24,929 18,896 15,625 17,178 33.82%
PBT 13,600 8,635 10,455 9,182 8,287 -3,928 2,176 239.68%
Tax -3,111 -2,903 -2,458 -2,384 -2,144 480 -830 141.48%
NP 10,489 5,732 7,997 6,798 6,143 -3,448 1,346 293.55%
-
NP to SH 9,592 5,358 7,353 6,127 5,183 -2,418 1,401 260.98%
-
Tax Rate 22.88% 33.62% 23.51% 25.96% 25.87% - 38.14% -
Total Cost 16,095 19,851 15,764 18,131 12,753 19,073 15,832 1.10%
-
Net Worth 577,060 555,999 550,383 542,661 546,873 537,045 537,045 4.91%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 7,020 - 4,914 - 4,914 - 2,808 84.30%
Div Payout % 73.19% - 66.83% - 94.81% - 200.43% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 577,060 555,999 550,383 542,661 546,873 537,045 537,045 4.91%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 39.46% 22.41% 33.66% 27.27% 32.51% -22.07% 7.84% -
ROE 1.66% 0.96% 1.34% 1.13% 0.95% -0.45% 0.26% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 37.87 36.44 33.85 35.51 26.92 22.26 24.47 33.83%
EPS 13.66 7.63 10.47 8.73 7.38 -3.44 2.00 260.40%
DPS 10.00 0.00 7.00 0.00 7.00 0.00 4.00 84.30%
NAPS 8.22 7.92 7.84 7.73 7.79 7.65 7.65 4.91%
Adjusted Per Share Value based on latest NOSH - 70,202
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 37.86 36.44 33.84 35.51 26.91 22.25 24.47 33.80%
EPS 13.66 7.63 10.47 8.73 7.38 -3.44 2.00 260.40%
DPS 10.00 0.00 7.00 0.00 7.00 0.00 4.00 84.30%
NAPS 8.2189 7.9189 7.8389 7.729 7.789 7.649 7.649 4.91%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 3.66 3.08 3.20 3.10 3.26 3.20 2.94 -
P/RPS 9.67 8.45 9.45 8.73 12.11 14.38 12.02 -13.51%
P/EPS 26.79 40.36 30.55 35.52 44.16 -92.91 147.32 -67.93%
EY 3.73 2.48 3.27 2.82 2.26 -1.08 0.68 211.35%
DY 2.73 0.00 2.19 0.00 2.15 0.00 1.36 59.19%
P/NAPS 0.45 0.39 0.41 0.40 0.42 0.42 0.38 11.94%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 25/02/22 26/11/21 26/08/21 22/06/21 30/03/21 27/11/20 -
Price 3.97 3.85 3.14 3.06 3.10 0.00 3.16 -
P/RPS 10.48 10.56 9.28 8.62 11.52 0.00 12.91 -12.99%
P/EPS 29.06 50.44 29.98 35.06 41.99 0.00 158.34 -67.73%
EY 3.44 1.98 3.34 2.85 2.38 0.00 0.63 210.40%
DY 2.52 0.00 2.23 0.00 2.26 0.00 1.27 57.97%
P/NAPS 0.48 0.49 0.40 0.40 0.40 0.00 0.41 11.09%

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