[NSOP] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -651.18%
YoY- -1070.0%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 19,376 22,647 24,110 18,550 21,105 23,367 22,608 -9.73%
PBT -761 3,644 3,825 -3,080 -113 4,841 2,696 -
Tax -672 39 -397 15 -1,164 -264 206 -
NP -1,433 3,683 3,428 -3,065 -1,277 4,577 2,902 -
-
NP to SH -1,335 3,166 2,941 -2,231 -297 3,238 2,282 -
-
Tax Rate - -1.07% 10.38% - - 5.45% -7.64% -
Total Cost 20,809 18,964 20,682 21,615 22,382 18,790 19,706 3.68%
-
Net Worth 553,191 549,681 545,469 544,065 386,111 351,010 351,010 35.23%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 2,106 2,106 - 2,106 - 2,106 - -
Div Payout % 0.00% 66.52% - 0.00% - 65.04% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 553,191 549,681 545,469 544,065 386,111 351,010 351,010 35.23%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -7.40% 16.26% 14.22% -16.52% -6.05% 19.59% 12.84% -
ROE -0.24% 0.58% 0.54% -0.41% -0.08% 0.92% 0.65% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 27.60 32.26 34.34 26.42 30.06 33.29 32.20 -9.72%
EPS -1.90 4.51 4.19 -3.18 -0.42 4.61 3.25 -
DPS 3.00 3.00 0.00 3.00 0.00 3.00 0.00 -
NAPS 7.88 7.83 7.77 7.75 5.50 5.00 5.00 35.24%
Adjusted Per Share Value based on latest NOSH - 70,202
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 27.60 32.26 34.34 26.42 30.06 33.28 32.20 -9.72%
EPS -1.90 4.51 4.19 -3.18 -0.42 4.61 3.25 -
DPS 3.00 3.00 0.00 3.00 0.00 3.00 0.00 -
NAPS 7.8789 7.829 7.769 7.749 5.4993 4.9993 4.9993 35.24%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 4.02 4.10 3.91 4.08 3.98 4.22 5.00 -
P/RPS 14.57 12.71 11.38 15.44 13.24 12.68 15.53 -4.14%
P/EPS -211.39 90.91 93.33 -128.38 -940.75 91.49 153.82 -
EY -0.47 1.10 1.07 -0.78 -0.11 1.09 0.65 -
DY 0.75 0.73 0.00 0.74 0.00 0.71 0.00 -
P/NAPS 0.51 0.52 0.50 0.53 0.72 0.84 1.00 -36.03%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 24/11/16 25/08/16 26/05/16 25/02/16 26/11/15 27/08/15 -
Price 4.18 4.03 3.91 4.10 4.05 4.20 4.10 -
P/RPS 15.14 12.49 11.38 15.52 13.47 12.62 12.73 12.19%
P/EPS -219.81 89.36 93.33 -129.01 -957.30 91.06 126.13 -
EY -0.45 1.12 1.07 -0.78 -0.10 1.10 0.79 -
DY 0.72 0.74 0.00 0.73 0.00 0.71 0.00 -
P/NAPS 0.53 0.51 0.50 0.53 0.74 0.84 0.82 -25.14%

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