[NSOP] QoQ Quarter Result on 31-Dec-2017 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -88.29%
YoY- 130.11%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 14,568 15,662 16,910 20,674 24,353 22,838 20,752 -20.99%
PBT 2,716 14,552 9,979 2,265 4,083 1,022 5,214 -35.23%
Tax -774 450 -346 -1,806 -226 -56 -413 51.94%
NP 1,942 15,002 9,633 459 3,857 966 4,801 -45.27%
-
NP to SH 1,611 10,670 7,007 402 3,434 -1 4,033 -45.73%
-
Tax Rate 28.50% -3.09% 3.47% 79.74% 5.54% 5.48% 7.92% -
Total Cost 12,626 660 7,277 20,215 20,496 21,872 15,951 -14.41%
-
Net Worth 564,424 562,318 567,232 566,530 600,227 596,717 561,616 0.33%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 2,106 - 3,510 2,106 2,106 - 2,106 0.00%
Div Payout % 130.73% - 50.09% 523.90% 61.33% - 52.22% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 564,424 562,318 567,232 566,530 600,227 596,717 561,616 0.33%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 13.33% 95.79% 56.97% 2.22% 15.84% 4.23% 23.14% -
ROE 0.29% 1.90% 1.24% 0.07% 0.57% 0.00% 0.72% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 20.75 22.31 24.09 29.45 34.69 32.53 29.56 -20.99%
EPS 2.29 15.20 9.98 0.57 4.89 0.00 5.74 -45.77%
DPS 3.00 0.00 5.00 3.00 3.00 0.00 3.00 0.00%
NAPS 8.04 8.01 8.08 8.07 8.55 8.50 8.00 0.33%
Adjusted Per Share Value based on latest NOSH - 70,202
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 20.75 22.31 24.08 29.45 34.69 32.53 29.56 -20.99%
EPS 2.29 15.20 9.98 0.57 4.89 0.00 5.74 -45.77%
DPS 3.00 0.00 5.00 3.00 3.00 0.00 3.00 0.00%
NAPS 8.0389 8.0089 8.0789 8.0689 8.5489 8.4989 7.9989 0.33%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 3.50 3.55 3.66 3.80 3.91 4.06 4.25 -
P/RPS 16.87 15.91 15.19 12.90 11.27 12.48 14.38 11.22%
P/EPS 152.52 23.36 36.67 663.60 79.93 -285,020.12 73.98 61.91%
EY 0.66 4.28 2.73 0.15 1.25 0.00 1.35 -37.91%
DY 0.86 0.00 1.37 0.79 0.77 0.00 0.71 13.61%
P/NAPS 0.44 0.44 0.45 0.47 0.46 0.48 0.53 -11.65%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 27/08/18 23/05/18 28/02/18 29/11/17 28/08/17 29/05/17 -
Price 3.20 3.65 3.67 3.80 3.90 4.00 4.16 -
P/RPS 15.42 16.36 15.24 12.90 11.24 12.30 14.07 6.29%
P/EPS 139.45 24.01 36.77 663.60 79.73 -280,808.00 72.41 54.72%
EY 0.72 4.16 2.72 0.15 1.25 0.00 1.38 -35.16%
DY 0.94 0.00 1.36 0.79 0.77 0.00 0.72 19.43%
P/NAPS 0.40 0.46 0.45 0.47 0.46 0.47 0.52 -16.03%

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