[NSOP] QoQ Quarter Result on 30-Sep-2022 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 4.31%
YoY- 22.9%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 23,262 20,738 21,231 28,446 35,496 26,584 25,583 -6.15%
PBT 7,906 2,684 737 13,412 13,538 13,600 8,635 -5.72%
Tax -1,128 -796 -356 -2,663 -3,817 -3,111 -2,903 -46.84%
NP 6,778 1,888 381 10,749 9,721 10,489 5,732 11.85%
-
NP to SH 5,997 1,834 401 9,037 8,664 9,592 5,358 7.82%
-
Tax Rate 14.27% 29.66% 48.30% 19.86% 28.19% 22.88% 33.62% -
Total Cost 16,484 18,850 20,850 17,697 25,775 16,095 19,851 -11.68%
-
Net Worth 599,525 587,590 582,676 582,676 571,444 577,060 555,999 5.16%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - 1,404 - 4,914 - 7,020 - -
Div Payout % - 76.56% - 54.38% - 73.19% - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 599,525 587,590 582,676 582,676 571,444 577,060 555,999 5.16%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 29.14% 9.10% 1.79% 37.79% 27.39% 39.46% 22.41% -
ROE 1.00% 0.31% 0.07% 1.55% 1.52% 1.66% 0.96% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 33.14 29.54 30.24 40.52 50.56 37.87 36.44 -6.14%
EPS 8.54 2.61 0.57 12.87 12.34 13.66 7.63 7.82%
DPS 0.00 2.00 0.00 7.00 0.00 10.00 0.00 -
NAPS 8.54 8.37 8.30 8.30 8.14 8.22 7.92 5.16%
Adjusted Per Share Value based on latest NOSH - 70,202
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 33.13 29.54 30.24 40.51 50.56 37.86 36.44 -6.16%
EPS 8.54 2.61 0.57 12.87 12.34 13.66 7.63 7.82%
DPS 0.00 2.00 0.00 7.00 0.00 10.00 0.00 -
NAPS 8.5389 8.3689 8.2989 8.2989 8.1389 8.2189 7.9189 5.16%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 3.55 3.50 3.50 3.79 3.66 3.66 3.08 -
P/RPS 10.71 11.85 11.57 9.35 7.24 9.67 8.45 17.16%
P/EPS 41.56 133.97 612.74 29.44 29.66 26.79 40.36 1.97%
EY 2.41 0.75 0.16 3.40 3.37 3.73 2.48 -1.89%
DY 0.00 0.57 0.00 1.85 0.00 2.73 0.00 -
P/NAPS 0.42 0.42 0.42 0.46 0.45 0.45 0.39 5.07%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 29/05/23 27/02/23 29/11/22 26/08/22 30/05/22 25/02/22 -
Price 3.39 3.40 3.40 3.45 3.54 3.97 3.85 -
P/RPS 10.23 11.51 11.24 8.51 7.00 10.48 10.56 -2.10%
P/EPS 39.68 130.15 595.23 26.80 28.68 29.06 50.44 -14.81%
EY 2.52 0.77 0.17 3.73 3.49 3.44 1.98 17.49%
DY 0.00 0.59 0.00 2.03 0.00 2.52 0.00 -
P/NAPS 0.40 0.41 0.41 0.42 0.43 0.48 0.49 -12.68%

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