[NSOP] QoQ Quarter Result on 31-Dec-2023 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- -69.67%
YoY- 495.01%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 30,764 30,586 19,812 23,384 25,417 23,262 20,738 29.97%
PBT 13,865 15,227 7,524 2,476 10,470 7,906 2,684 197.93%
Tax -3,203 -2,822 -1,696 -50 -1,886 -1,128 -796 152.34%
NP 10,662 12,405 5,828 2,426 8,584 6,778 1,888 216.12%
-
NP to SH 9,963 10,959 5,205 2,386 7,867 5,997 1,834 208.07%
-
Tax Rate 23.10% 18.53% 22.54% 2.02% 18.01% 14.27% 29.66% -
Total Cost 20,102 18,181 13,984 20,958 16,833 16,484 18,850 4.36%
-
Net Worth 632,604 628,307 618,479 608,651 611,459 599,525 587,590 5.02%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 9,829 - 4,212 - 7,020 - 1,404 264.66%
Div Payout % 98.66% - 80.92% - 89.24% - 76.56% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 632,604 628,307 618,479 608,651 611,459 599,525 587,590 5.02%
NOSH 70,211 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 34.66% 40.56% 29.42% 10.37% 33.77% 29.14% 9.10% -
ROE 1.57% 1.74% 0.84% 0.39% 1.29% 1.00% 0.31% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 43.82 43.57 28.22 33.31 36.21 33.14 29.54 29.97%
EPS 14.19 15.61 7.41 3.40 11.21 8.54 2.61 208.23%
DPS 14.00 0.00 6.00 0.00 10.00 0.00 2.00 264.63%
NAPS 9.01 8.95 8.81 8.67 8.71 8.54 8.37 5.02%
Adjusted Per Share Value based on latest NOSH - 70,202
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 43.82 43.56 28.22 33.31 36.20 33.13 29.54 29.97%
EPS 14.19 15.61 7.41 3.40 11.20 8.54 2.61 208.23%
DPS 14.00 0.00 6.00 0.00 10.00 0.00 2.00 264.63%
NAPS 9.01 8.9488 8.8088 8.6688 8.7088 8.5389 8.3689 5.02%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 3.82 3.75 3.99 3.13 3.32 3.55 3.50 -
P/RPS 8.72 8.61 14.14 9.40 9.17 10.71 11.85 -18.44%
P/EPS 26.92 24.02 53.81 92.09 29.63 41.56 133.97 -65.59%
EY 3.71 4.16 1.86 1.09 3.38 2.41 0.75 189.47%
DY 3.66 0.00 1.50 0.00 3.01 0.00 0.57 244.29%
P/NAPS 0.42 0.42 0.45 0.36 0.38 0.42 0.42 0.00%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 28/11/24 28/08/24 29/05/24 29/02/24 29/11/23 25/08/23 29/05/23 -
Price 4.15 3.64 3.76 3.37 3.21 3.39 3.40 -
P/RPS 9.47 8.35 13.32 10.12 8.87 10.23 11.51 -12.16%
P/EPS 29.25 23.32 50.71 99.15 28.64 39.68 130.15 -62.93%
EY 3.42 4.29 1.97 1.01 3.49 2.52 0.77 169.47%
DY 3.37 0.00 1.60 0.00 3.12 0.00 0.59 218.52%
P/NAPS 0.46 0.41 0.43 0.39 0.37 0.40 0.41 7.95%

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