[NSOP] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 5.44%
YoY- 100.99%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 93,677 105,911 111,757 116,109 111,424 100,857 93,169 0.36%
PBT 24,739 30,371 41,287 49,185 46,228 41,872 36,559 -22.97%
Tax -4,943 -7,632 -9,947 -12,494 -12,289 -10,856 -9,889 -37.09%
NP 19,796 22,739 31,340 36,691 33,939 31,016 26,670 -18.06%
-
NP to SH 17,269 19,936 27,694 32,651 30,967 28,430 24,021 -19.79%
-
Tax Rate 19.98% 25.13% 24.09% 25.40% 26.58% 25.93% 27.05% -
Total Cost 73,881 83,172 80,417 79,418 77,485 69,841 66,499 7.29%
-
Net Worth 599,525 587,590 582,676 582,676 571,444 577,060 555,999 5.16%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 6,318 6,318 11,934 11,934 11,934 11,934 9,828 -25.57%
Div Payout % 36.59% 31.69% 43.09% 36.55% 38.54% 41.98% 40.92% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 599,525 587,590 582,676 582,676 571,444 577,060 555,999 5.16%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 21.13% 21.47% 28.04% 31.60% 30.46% 30.75% 28.63% -
ROE 2.88% 3.39% 4.75% 5.60% 5.42% 4.93% 4.32% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 133.44 150.87 159.19 165.39 158.72 143.67 132.72 0.36%
EPS 24.60 28.40 39.45 46.51 44.11 40.50 34.22 -19.80%
DPS 9.00 9.00 17.00 17.00 17.00 17.00 14.00 -25.57%
NAPS 8.54 8.37 8.30 8.30 8.14 8.22 7.92 5.16%
Adjusted Per Share Value based on latest NOSH - 70,202
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 133.44 150.87 159.19 165.39 158.72 143.67 132.72 0.36%
EPS 24.60 28.40 39.45 46.51 44.11 40.50 34.22 -19.80%
DPS 9.00 9.00 17.00 17.00 17.00 17.00 14.00 -25.57%
NAPS 8.54 8.37 8.30 8.30 8.14 8.22 7.92 5.16%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 3.55 3.50 3.50 3.79 3.66 3.66 3.08 -
P/RPS 2.66 2.32 2.20 2.29 2.31 2.55 2.32 9.57%
P/EPS 14.43 12.32 8.87 8.15 8.30 9.04 9.00 37.10%
EY 6.93 8.11 11.27 12.27 12.05 11.06 11.11 -27.05%
DY 2.54 2.57 4.86 4.49 4.64 4.64 4.55 -32.27%
P/NAPS 0.42 0.42 0.42 0.46 0.45 0.45 0.39 5.07%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 29/05/23 27/02/23 29/11/22 26/08/22 30/05/22 25/02/22 -
Price 3.39 3.40 3.40 3.45 3.54 3.97 3.85 -
P/RPS 2.54 2.25 2.14 2.09 2.23 2.76 2.90 -8.47%
P/EPS 13.78 11.97 8.62 7.42 8.03 9.80 11.25 14.52%
EY 7.26 8.35 11.60 13.48 12.46 10.20 8.89 -12.66%
DY 2.65 2.65 5.00 4.93 4.80 4.28 3.64 -19.11%
P/NAPS 0.40 0.41 0.41 0.42 0.43 0.48 0.49 -12.68%

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