[NSOP] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -8.47%
YoY- 87.42%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 55,647 59,426 62,186 67,814 77,599 84,775 88,617 -26.73%
PBT -2,581 12,674 23,369 29,512 30,879 17,349 10,087 -
Tax 1,635 1,518 781 -2,476 -1,928 -2,434 -2,046 -
NP -946 14,192 24,150 27,036 28,951 14,915 8,041 -
-
NP to SH -1,223 9,551 16,856 19,690 21,513 10,842 6,114 -
-
Tax Rate - -11.98% -3.34% 8.39% 6.24% 14.03% 20.28% -
Total Cost 56,593 45,234 38,036 40,778 48,648 69,860 80,576 -21.03%
-
Net Worth 548,979 550,383 548,979 564,424 562,318 567,232 566,530 -2.08%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 4,212 4,212 5,616 7,722 7,722 7,722 6,318 -23.74%
Div Payout % 0.00% 44.10% 33.32% 39.22% 35.90% 71.23% 103.34% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 548,979 550,383 548,979 564,424 562,318 567,232 566,530 -2.08%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -1.70% 23.88% 38.84% 39.87% 37.31% 17.59% 9.07% -
ROE -0.22% 1.74% 3.07% 3.49% 3.83% 1.91% 1.08% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 79.27 84.65 88.58 96.60 110.54 120.76 126.23 -26.72%
EPS -1.74 13.61 24.01 28.05 30.64 15.44 8.71 -
DPS 6.00 6.00 8.00 11.00 11.00 11.00 9.00 -23.74%
NAPS 7.82 7.84 7.82 8.04 8.01 8.08 8.07 -2.08%
Adjusted Per Share Value based on latest NOSH - 70,202
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 79.27 84.65 88.58 96.60 110.54 120.76 126.23 -26.72%
EPS -1.74 13.61 24.01 28.05 30.64 15.44 8.71 -
DPS 6.00 6.00 8.00 11.00 11.00 11.00 9.00 -23.74%
NAPS 7.82 7.84 7.82 8.04 8.01 8.08 8.07 -2.08%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 3.45 3.20 3.15 3.50 3.55 3.66 3.80 -
P/RPS 4.35 3.78 3.56 3.62 3.21 3.03 3.01 27.91%
P/EPS -198.04 23.52 13.12 12.48 11.58 23.70 43.63 -
EY -0.50 4.25 7.62 8.01 8.63 4.22 2.29 -
DY 1.74 1.87 2.54 3.14 3.10 3.01 2.37 -18.66%
P/NAPS 0.44 0.41 0.40 0.44 0.44 0.45 0.47 -4.31%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 29/05/19 27/02/19 29/11/18 27/08/18 23/05/18 28/02/18 -
Price 3.31 3.30 3.30 3.20 3.65 3.67 3.80 -
P/RPS 4.18 3.90 3.73 3.31 3.30 3.04 3.01 24.54%
P/EPS -190.00 24.26 13.74 11.41 11.91 23.76 43.63 -
EY -0.53 4.12 7.28 8.76 8.40 4.21 2.29 -
DY 1.81 1.82 2.42 3.44 3.01 3.00 2.37 -16.48%
P/NAPS 0.42 0.42 0.42 0.40 0.46 0.45 0.47 -7.24%

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