[NSOP] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 98.42%
YoY- 110.13%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 59,426 62,186 67,814 77,599 84,775 88,617 87,319 -22.64%
PBT 12,674 23,369 29,512 30,879 17,349 10,087 18,822 -23.19%
Tax 1,518 781 -2,476 -1,928 -2,434 -2,046 -4,252 -
NP 14,192 24,150 27,036 28,951 14,915 8,041 14,570 -1.73%
-
NP to SH 9,551 16,856 19,690 21,513 10,842 6,114 10,506 -6.16%
-
Tax Rate -11.98% -3.34% 8.39% 6.24% 14.03% 20.28% 22.59% -
Total Cost 45,234 38,036 40,778 48,648 69,860 80,576 72,749 -27.17%
-
Net Worth 550,383 548,979 564,424 562,318 567,232 566,530 600,227 -5.62%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 4,212 5,616 7,722 7,722 7,722 6,318 4,212 0.00%
Div Payout % 44.10% 33.32% 39.22% 35.90% 71.23% 103.34% 40.09% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 550,383 548,979 564,424 562,318 567,232 566,530 600,227 -5.62%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 23.88% 38.84% 39.87% 37.31% 17.59% 9.07% 16.69% -
ROE 1.74% 3.07% 3.49% 3.83% 1.91% 1.08% 1.75% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 84.65 88.58 96.60 110.54 120.76 126.23 124.38 -22.64%
EPS 13.61 24.01 28.05 30.64 15.44 8.71 14.97 -6.15%
DPS 6.00 8.00 11.00 11.00 11.00 9.00 6.00 0.00%
NAPS 7.84 7.82 8.04 8.01 8.08 8.07 8.55 -5.62%
Adjusted Per Share Value based on latest NOSH - 70,202
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 84.65 88.58 96.60 110.54 120.76 126.23 124.38 -22.64%
EPS 13.61 24.01 28.05 30.64 15.44 8.71 14.97 -6.15%
DPS 6.00 8.00 11.00 11.00 11.00 9.00 6.00 0.00%
NAPS 7.84 7.82 8.04 8.01 8.08 8.07 8.55 -5.62%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 3.20 3.15 3.50 3.55 3.66 3.80 3.91 -
P/RPS 3.78 3.56 3.62 3.21 3.03 3.01 3.14 13.17%
P/EPS 23.52 13.12 12.48 11.58 23.70 43.63 26.13 -6.78%
EY 4.25 7.62 8.01 8.63 4.22 2.29 3.83 7.19%
DY 1.87 2.54 3.14 3.10 3.01 2.37 1.53 14.32%
P/NAPS 0.41 0.40 0.44 0.44 0.45 0.47 0.46 -7.39%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 27/02/19 29/11/18 27/08/18 23/05/18 28/02/18 29/11/17 -
Price 3.30 3.30 3.20 3.65 3.67 3.80 3.90 -
P/RPS 3.90 3.73 3.31 3.30 3.04 3.01 3.14 15.56%
P/EPS 24.26 13.74 11.41 11.91 23.76 43.63 26.06 -4.66%
EY 4.12 7.28 8.76 8.40 4.21 2.29 3.84 4.80%
DY 1.82 2.42 3.44 3.01 3.00 2.37 1.54 11.79%
P/NAPS 0.42 0.42 0.40 0.46 0.45 0.47 0.46 -5.88%

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