[NSOP] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
22-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 314.35%
YoY- 619.86%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 25,583 23,761 24,929 18,896 15,625 17,178 16,139 35.83%
PBT 8,635 10,455 9,182 8,287 -3,928 2,176 4,337 58.06%
Tax -2,903 -2,458 -2,384 -2,144 480 -830 -445 247.94%
NP 5,732 7,997 6,798 6,143 -3,448 1,346 3,892 29.35%
-
NP to SH 5,358 7,353 6,127 5,183 -2,418 1,401 3,273 38.77%
-
Tax Rate 33.62% 23.51% 25.96% 25.87% - 38.14% 10.26% -
Total Cost 19,851 15,764 18,131 12,753 19,073 15,832 12,247 37.86%
-
Net Worth 555,999 550,383 542,661 546,873 537,045 537,045 541,959 1.71%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - 4,914 - 4,914 - 2,808 - -
Div Payout % - 66.83% - 94.81% - 200.43% - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 555,999 550,383 542,661 546,873 537,045 537,045 541,959 1.71%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 22.41% 33.66% 27.27% 32.51% -22.07% 7.84% 24.12% -
ROE 0.96% 1.34% 1.13% 0.95% -0.45% 0.26% 0.60% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 36.44 33.85 35.51 26.92 22.26 24.47 22.99 35.82%
EPS 7.63 10.47 8.73 7.38 -3.44 2.00 4.66 38.79%
DPS 0.00 7.00 0.00 7.00 0.00 4.00 0.00 -
NAPS 7.92 7.84 7.73 7.79 7.65 7.65 7.72 1.71%
Adjusted Per Share Value based on latest NOSH - 70,202
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 36.44 33.84 35.51 26.91 22.25 24.47 22.99 35.82%
EPS 7.63 10.47 8.73 7.38 -3.44 2.00 4.66 38.79%
DPS 0.00 7.00 0.00 7.00 0.00 4.00 0.00 -
NAPS 7.9189 7.8389 7.729 7.789 7.649 7.649 7.719 1.71%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 3.08 3.20 3.10 3.26 3.20 2.94 2.73 -
P/RPS 8.45 9.45 8.73 12.11 14.38 12.02 11.88 -20.26%
P/EPS 40.36 30.55 35.52 44.16 -92.91 147.32 58.56 -21.92%
EY 2.48 3.27 2.82 2.26 -1.08 0.68 1.71 28.03%
DY 0.00 2.19 0.00 2.15 0.00 1.36 0.00 -
P/NAPS 0.39 0.41 0.40 0.42 0.42 0.38 0.35 7.45%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 26/11/21 26/08/21 22/06/21 30/03/21 27/11/20 27/08/20 -
Price 3.85 3.14 3.06 3.10 0.00 3.16 2.75 -
P/RPS 10.56 9.28 8.62 11.52 0.00 12.91 11.96 -7.94%
P/EPS 50.44 29.98 35.06 41.99 0.00 158.34 58.98 -9.87%
EY 1.98 3.34 2.85 2.38 0.00 0.63 1.70 10.66%
DY 0.00 2.23 0.00 2.26 0.00 1.27 0.00 -
P/NAPS 0.49 0.40 0.40 0.40 0.00 0.41 0.36 22.74%

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