[NSOP] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
30-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -272.59%
YoY- -237.24%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 23,761 24,929 18,896 15,625 17,178 16,139 13,441 46.15%
PBT 10,455 9,182 8,287 -3,928 2,176 4,337 -497 -
Tax -2,458 -2,384 -2,144 480 -830 -445 -426 221.35%
NP 7,997 6,798 6,143 -3,448 1,346 3,892 -923 -
-
NP to SH 7,353 6,127 5,183 -2,418 1,401 3,273 -997 -
-
Tax Rate 23.51% 25.96% 25.87% - 38.14% 10.26% - -
Total Cost 15,764 18,131 12,753 19,073 15,832 12,247 14,364 6.39%
-
Net Worth 550,383 542,661 546,873 537,045 537,045 541,959 537,747 1.55%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 4,914 - 4,914 - 2,808 - 1,404 130.34%
Div Payout % 66.83% - 94.81% - 200.43% - 0.00% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 550,383 542,661 546,873 537,045 537,045 541,959 537,747 1.55%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 33.66% 27.27% 32.51% -22.07% 7.84% 24.12% -6.87% -
ROE 1.34% 1.13% 0.95% -0.45% 0.26% 0.60% -0.19% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 33.85 35.51 26.92 22.26 24.47 22.99 19.15 46.14%
EPS 10.47 8.73 7.38 -3.44 2.00 4.66 -1.42 -
DPS 7.00 0.00 7.00 0.00 4.00 0.00 2.00 130.34%
NAPS 7.84 7.73 7.79 7.65 7.65 7.72 7.66 1.55%
Adjusted Per Share Value based on latest NOSH - 70,202
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 33.85 35.51 26.92 22.26 24.47 22.99 19.15 46.14%
EPS 10.47 8.73 7.38 -3.44 2.00 4.66 -1.42 -
DPS 7.00 0.00 7.00 0.00 4.00 0.00 2.00 130.34%
NAPS 7.84 7.73 7.79 7.65 7.65 7.72 7.66 1.55%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 3.20 3.10 3.26 3.20 2.94 2.73 2.40 -
P/RPS 9.45 8.73 12.11 14.38 12.02 11.88 12.54 -17.17%
P/EPS 30.55 35.52 44.16 -92.91 147.32 58.56 -168.99 -
EY 3.27 2.82 2.26 -1.08 0.68 1.71 -0.59 -
DY 2.19 0.00 2.15 0.00 1.36 0.00 0.83 90.83%
P/NAPS 0.41 0.40 0.42 0.42 0.38 0.35 0.31 20.46%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 26/08/21 22/06/21 30/03/21 27/11/20 27/08/20 29/06/20 -
Price 3.14 3.06 3.10 0.00 3.16 2.75 2.73 -
P/RPS 9.28 8.62 11.52 0.00 12.91 11.96 14.26 -24.88%
P/EPS 29.98 35.06 41.99 0.00 158.34 58.98 -192.23 -
EY 3.34 2.85 2.38 0.00 0.63 1.70 -0.52 -
DY 2.23 0.00 2.26 0.00 1.27 0.00 0.73 110.39%
P/NAPS 0.40 0.40 0.40 0.00 0.41 0.36 0.36 7.26%

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