[NSOP] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 16.27%
YoY- 195.9%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 84,775 88,617 87,319 85,613 86,885 84,683 86,412 -1.26%
PBT 17,349 10,087 18,822 18,383 11,922 3,628 3,951 168.39%
Tax -2,434 -2,046 -4,252 -3,987 -1,443 -1,015 -1,429 42.67%
NP 14,915 8,041 14,570 14,396 10,479 2,613 2,522 227.38%
-
NP to SH 10,842 6,114 10,506 10,238 8,805 2,541 3,388 117.31%
-
Tax Rate 14.03% 20.28% 22.59% 21.69% 12.10% 27.98% 36.17% -
Total Cost 69,860 80,576 72,749 71,217 76,406 82,070 83,890 -11.49%
-
Net Worth 567,232 566,530 600,227 596,717 561,616 553,191 549,662 2.12%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 7,722 6,318 4,212 4,212 6,318 6,316 4,210 49.89%
Div Payout % 71.23% 103.34% 40.09% 41.14% 71.76% 248.59% 124.28% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 567,232 566,530 600,227 596,717 561,616 553,191 549,662 2.12%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 17.59% 9.07% 16.69% 16.82% 12.06% 3.09% 2.92% -
ROE 1.91% 1.08% 1.75% 1.72% 1.57% 0.46% 0.62% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 120.76 126.23 124.38 121.95 123.76 120.63 123.09 -1.26%
EPS 15.44 8.71 14.97 14.58 12.54 3.62 4.83 117.15%
DPS 11.00 9.00 6.00 6.00 9.00 9.00 6.00 49.84%
NAPS 8.08 8.07 8.55 8.50 8.00 7.88 7.83 2.11%
Adjusted Per Share Value based on latest NOSH - 70,202
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 120.76 126.23 124.38 121.95 123.76 120.63 123.09 -1.26%
EPS 15.44 8.71 14.97 14.58 12.54 3.62 4.83 117.15%
DPS 11.00 9.00 6.00 6.00 9.00 9.00 6.00 49.84%
NAPS 8.08 8.07 8.55 8.50 8.00 7.88 7.8297 2.12%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 3.66 3.80 3.91 4.06 4.25 4.02 4.10 -
P/RPS 3.03 3.01 3.14 3.33 3.43 3.33 3.33 -6.10%
P/EPS 23.70 43.63 26.13 27.84 33.89 111.06 84.95 -57.33%
EY 4.22 2.29 3.83 3.59 2.95 0.90 1.18 134.04%
DY 3.01 2.37 1.53 1.48 2.12 2.24 1.46 62.05%
P/NAPS 0.45 0.47 0.46 0.48 0.53 0.51 0.52 -9.19%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 23/05/18 28/02/18 29/11/17 28/08/17 29/05/17 28/02/17 24/11/16 -
Price 3.67 3.80 3.90 4.00 4.16 4.18 4.03 -
P/RPS 3.04 3.01 3.14 3.28 3.36 3.47 3.27 -4.75%
P/EPS 23.76 43.63 26.06 27.43 33.17 115.48 83.50 -56.77%
EY 4.21 2.29 3.84 3.65 3.01 0.87 1.20 131.06%
DY 3.00 2.37 1.54 1.50 2.16 2.15 1.49 59.51%
P/NAPS 0.45 0.47 0.46 0.47 0.52 0.53 0.51 -8.01%

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