[NSOP] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -250.04%
YoY- -121.74%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 54,183 49,927 50,636 54,131 55,647 59,426 62,186 -8.78%
PBT -815 -5,855 -6,074 -8,025 -2,581 12,674 23,369 -
Tax 212 1,224 2,041 2,880 1,635 1,518 781 -58.10%
NP -603 -4,631 -4,033 -5,145 -946 14,192 24,150 -
-
NP to SH 112 -3,265 -2,566 -4,281 -1,223 9,551 16,856 -96.47%
-
Tax Rate - - - - - -11.98% -3.34% -
Total Cost 54,786 54,558 54,669 59,276 56,593 45,234 38,036 27.56%
-
Net Worth 541,959 537,747 545,469 544,767 548,979 550,383 548,979 -0.85%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 2,808 2,808 3,510 3,510 4,212 4,212 5,616 -37.03%
Div Payout % 2,507.21% 0.00% 0.00% 0.00% 0.00% 44.10% 33.32% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 541,959 537,747 545,469 544,767 548,979 550,383 548,979 -0.85%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -1.11% -9.28% -7.96% -9.50% -1.70% 23.88% 38.84% -
ROE 0.02% -0.61% -0.47% -0.79% -0.22% 1.74% 3.07% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 77.18 71.12 72.13 77.11 79.27 84.65 88.58 -8.78%
EPS 0.16 -4.65 -3.66 -6.10 -1.74 13.61 24.01 -96.46%
DPS 4.00 4.00 5.00 5.00 6.00 6.00 8.00 -37.03%
NAPS 7.72 7.66 7.77 7.76 7.82 7.84 7.82 -0.85%
Adjusted Per Share Value based on latest NOSH - 70,202
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 77.17 71.11 72.12 77.10 79.26 84.64 88.57 -8.78%
EPS 0.16 -4.65 -3.65 -6.10 -1.74 13.60 24.01 -96.46%
DPS 4.00 4.00 5.00 5.00 6.00 6.00 8.00 -37.03%
NAPS 7.719 7.659 7.769 7.759 7.819 7.8389 7.819 -0.85%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.73 2.40 3.60 3.33 3.45 3.20 3.15 -
P/RPS 3.54 3.37 4.99 4.32 4.35 3.78 3.56 -0.37%
P/EPS 1,711.17 -51.60 -98.49 -54.61 -198.04 23.52 13.12 2479.45%
EY 0.06 -1.94 -1.02 -1.83 -0.50 4.25 7.62 -96.05%
DY 1.47 1.67 1.39 1.50 1.74 1.87 2.54 -30.57%
P/NAPS 0.35 0.31 0.46 0.43 0.44 0.41 0.40 -8.52%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 29/06/20 28/02/20 28/11/19 28/08/19 29/05/19 27/02/19 -
Price 2.75 2.73 3.28 3.40 3.31 3.30 3.30 -
P/RPS 3.56 3.84 4.55 4.41 4.18 3.90 3.73 -3.06%
P/EPS 1,723.71 -58.70 -89.74 -55.75 -190.00 24.26 13.74 2413.41%
EY 0.06 -1.70 -1.11 -1.79 -0.53 4.12 7.28 -95.93%
DY 1.45 1.47 1.52 1.47 1.81 1.82 2.42 -28.94%
P/NAPS 0.36 0.36 0.42 0.44 0.42 0.42 0.42 -9.77%

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