[NSOP] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 246.52%
YoY- 214.35%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 88,617 87,319 85,613 86,885 84,683 86,412 87,132 1.12%
PBT 10,087 18,822 18,383 11,922 3,628 3,951 5,148 56.39%
Tax -2,046 -4,252 -3,987 -1,443 -1,015 -1,429 -1,732 11.71%
NP 8,041 14,570 14,396 10,479 2,613 2,522 3,416 76.67%
-
NP to SH 6,114 10,506 10,238 8,805 2,541 3,388 3,460 46.00%
-
Tax Rate 20.28% 22.59% 21.69% 12.10% 27.98% 36.17% 33.64% -
Total Cost 80,576 72,749 71,217 76,406 82,070 83,890 83,716 -2.50%
-
Net Worth 566,530 600,227 596,717 561,616 553,191 549,662 545,383 2.56%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 6,318 4,212 4,212 6,318 6,316 4,210 4,210 30.98%
Div Payout % 103.34% 40.09% 41.14% 71.76% 248.59% 124.28% 121.70% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 566,530 600,227 596,717 561,616 553,191 549,662 545,383 2.56%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.07% 16.69% 16.82% 12.06% 3.09% 2.92% 3.92% -
ROE 1.08% 1.75% 1.72% 1.57% 0.46% 0.62% 0.63% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 126.23 124.38 121.95 123.76 120.63 123.09 124.14 1.11%
EPS 8.71 14.97 14.58 12.54 3.62 4.83 4.93 45.99%
DPS 9.00 6.00 6.00 9.00 9.00 6.00 6.00 30.94%
NAPS 8.07 8.55 8.50 8.00 7.88 7.83 7.77 2.55%
Adjusted Per Share Value based on latest NOSH - 70,202
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 126.23 124.38 121.95 123.76 120.63 123.09 124.12 1.12%
EPS 8.71 14.97 14.58 12.54 3.62 4.83 4.93 45.99%
DPS 9.00 6.00 6.00 9.00 9.00 6.00 6.00 30.94%
NAPS 8.07 8.55 8.50 8.00 7.88 7.8297 7.7688 2.56%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.80 3.91 4.06 4.25 4.02 4.10 3.91 -
P/RPS 3.01 3.14 3.33 3.43 3.33 3.33 3.15 -2.97%
P/EPS 43.63 26.13 27.84 33.89 111.06 84.95 79.32 -32.79%
EY 2.29 3.83 3.59 2.95 0.90 1.18 1.26 48.76%
DY 2.37 1.53 1.48 2.12 2.24 1.46 1.53 33.76%
P/NAPS 0.47 0.46 0.48 0.53 0.51 0.52 0.50 -4.03%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 29/11/17 28/08/17 29/05/17 28/02/17 24/11/16 25/08/16 -
Price 3.80 3.90 4.00 4.16 4.18 4.03 3.91 -
P/RPS 3.01 3.14 3.28 3.36 3.47 3.27 3.15 -2.97%
P/EPS 43.63 26.06 27.43 33.17 115.48 83.50 79.32 -32.79%
EY 2.29 3.84 3.65 3.01 0.87 1.20 1.26 48.76%
DY 2.37 1.54 1.50 2.16 2.15 1.49 1.53 33.76%
P/NAPS 0.47 0.46 0.47 0.52 0.53 0.51 0.50 -4.03%

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