[NSOP] QoQ Quarter Result on 30-Sep-2023 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 31.18%
YoY- -12.95%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 30,586 19,812 23,384 25,417 23,262 20,738 21,231 27.58%
PBT 15,227 7,524 2,476 10,470 7,906 2,684 737 654.33%
Tax -2,822 -1,696 -50 -1,886 -1,128 -796 -356 298.06%
NP 12,405 5,828 2,426 8,584 6,778 1,888 381 921.80%
-
NP to SH 10,959 5,205 2,386 7,867 5,997 1,834 401 809.13%
-
Tax Rate 18.53% 22.54% 2.02% 18.01% 14.27% 29.66% 48.30% -
Total Cost 18,181 13,984 20,958 16,833 16,484 18,850 20,850 -8.73%
-
Net Worth 628,307 618,479 608,651 611,459 599,525 587,590 582,676 5.15%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - 4,212 - 7,020 - 1,404 - -
Div Payout % - 80.92% - 89.24% - 76.56% - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 628,307 618,479 608,651 611,459 599,525 587,590 582,676 5.15%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 40.56% 29.42% 10.37% 33.77% 29.14% 9.10% 1.79% -
ROE 1.74% 0.84% 0.39% 1.29% 1.00% 0.31% 0.07% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 43.57 28.22 33.31 36.21 33.14 29.54 30.24 27.59%
EPS 15.61 7.41 3.40 11.21 8.54 2.61 0.57 810.39%
DPS 0.00 6.00 0.00 10.00 0.00 2.00 0.00 -
NAPS 8.95 8.81 8.67 8.71 8.54 8.37 8.30 5.15%
Adjusted Per Share Value based on latest NOSH - 70,202
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 43.56 28.22 33.31 36.20 33.13 29.54 30.24 27.57%
EPS 15.61 7.41 3.40 11.20 8.54 2.61 0.57 810.39%
DPS 0.00 6.00 0.00 10.00 0.00 2.00 0.00 -
NAPS 8.9488 8.8088 8.6688 8.7088 8.5389 8.3689 8.2989 5.15%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 3.75 3.99 3.13 3.32 3.55 3.50 3.50 -
P/RPS 8.61 14.14 9.40 9.17 10.71 11.85 11.57 -17.89%
P/EPS 24.02 53.81 92.09 29.63 41.56 133.97 612.74 -88.48%
EY 4.16 1.86 1.09 3.38 2.41 0.75 0.16 779.38%
DY 0.00 1.50 0.00 3.01 0.00 0.57 0.00 -
P/NAPS 0.42 0.45 0.36 0.38 0.42 0.42 0.42 0.00%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 29/05/24 29/02/24 29/11/23 25/08/23 29/05/23 27/02/23 -
Price 3.64 3.76 3.37 3.21 3.39 3.40 3.40 -
P/RPS 8.35 13.32 10.12 8.87 10.23 11.51 11.24 -17.98%
P/EPS 23.32 50.71 99.15 28.64 39.68 130.15 595.23 -88.48%
EY 4.29 1.97 1.01 3.49 2.52 0.77 0.17 762.03%
DY 0.00 1.60 0.00 3.12 0.00 0.59 0.00 -
P/NAPS 0.41 0.43 0.39 0.37 0.40 0.41 0.41 0.00%

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