[NSOP] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -27.13%
YoY- 321.59%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 28,446 35,496 26,584 25,583 23,761 24,929 18,896 31.31%
PBT 13,412 13,538 13,600 8,635 10,455 9,182 8,287 37.80%
Tax -2,663 -3,817 -3,111 -2,903 -2,458 -2,384 -2,144 15.53%
NP 10,749 9,721 10,489 5,732 7,997 6,798 6,143 45.15%
-
NP to SH 9,037 8,664 9,592 5,358 7,353 6,127 5,183 44.81%
-
Tax Rate 19.86% 28.19% 22.88% 33.62% 23.51% 25.96% 25.87% -
Total Cost 17,697 25,775 16,095 19,851 15,764 18,131 12,753 24.38%
-
Net Worth 582,676 571,444 577,060 555,999 550,383 542,661 546,873 4.31%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 4,914 - 7,020 - 4,914 - 4,914 0.00%
Div Payout % 54.38% - 73.19% - 66.83% - 94.81% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 582,676 571,444 577,060 555,999 550,383 542,661 546,873 4.31%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 37.79% 27.39% 39.46% 22.41% 33.66% 27.27% 32.51% -
ROE 1.55% 1.52% 1.66% 0.96% 1.34% 1.13% 0.95% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 40.52 50.56 37.87 36.44 33.85 35.51 26.92 31.30%
EPS 12.87 12.34 13.66 7.63 10.47 8.73 7.38 44.83%
DPS 7.00 0.00 10.00 0.00 7.00 0.00 7.00 0.00%
NAPS 8.30 8.14 8.22 7.92 7.84 7.73 7.79 4.31%
Adjusted Per Share Value based on latest NOSH - 70,202
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 40.51 50.56 37.86 36.44 33.84 35.51 26.91 31.31%
EPS 12.87 12.34 13.66 7.63 10.47 8.73 7.38 44.83%
DPS 7.00 0.00 10.00 0.00 7.00 0.00 7.00 0.00%
NAPS 8.2989 8.1389 8.2189 7.9189 7.8389 7.729 7.789 4.31%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 3.79 3.66 3.66 3.08 3.20 3.10 3.26 -
P/RPS 9.35 7.24 9.67 8.45 9.45 8.73 12.11 -15.82%
P/EPS 29.44 29.66 26.79 40.36 30.55 35.52 44.16 -23.66%
EY 3.40 3.37 3.73 2.48 3.27 2.82 2.26 31.26%
DY 1.85 0.00 2.73 0.00 2.19 0.00 2.15 -9.52%
P/NAPS 0.46 0.45 0.45 0.39 0.41 0.40 0.42 6.24%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 26/08/22 30/05/22 25/02/22 26/11/21 26/08/21 22/06/21 -
Price 3.45 3.54 3.97 3.85 3.14 3.06 3.10 -
P/RPS 8.51 7.00 10.48 10.56 9.28 8.62 11.52 -18.26%
P/EPS 26.80 28.68 29.06 50.44 29.98 35.06 41.99 -25.84%
EY 3.73 3.49 3.44 1.98 3.34 2.85 2.38 34.88%
DY 2.03 0.00 2.52 0.00 2.23 0.00 2.26 -6.89%
P/NAPS 0.42 0.43 0.48 0.49 0.40 0.40 0.40 3.30%

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