[NSOP] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 77.33%
YoY- 23.13%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 62,186 67,814 77,599 84,775 88,617 87,319 85,613 -19.14%
PBT 23,369 29,512 30,879 17,349 10,087 18,822 18,383 17.29%
Tax 781 -2,476 -1,928 -2,434 -2,046 -4,252 -3,987 -
NP 24,150 27,036 28,951 14,915 8,041 14,570 14,396 41.05%
-
NP to SH 16,856 19,690 21,513 10,842 6,114 10,506 10,238 39.30%
-
Tax Rate -3.34% 8.39% 6.24% 14.03% 20.28% 22.59% 21.69% -
Total Cost 38,036 40,778 48,648 69,860 80,576 72,749 71,217 -34.09%
-
Net Worth 548,979 564,424 562,318 567,232 566,530 600,227 596,717 -5.39%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 5,616 7,722 7,722 7,722 6,318 4,212 4,212 21.07%
Div Payout % 33.32% 39.22% 35.90% 71.23% 103.34% 40.09% 41.14% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 548,979 564,424 562,318 567,232 566,530 600,227 596,717 -5.39%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 38.84% 39.87% 37.31% 17.59% 9.07% 16.69% 16.82% -
ROE 3.07% 3.49% 3.83% 1.91% 1.08% 1.75% 1.72% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 88.58 96.60 110.54 120.76 126.23 124.38 121.95 -19.14%
EPS 24.01 28.05 30.64 15.44 8.71 14.97 14.58 39.32%
DPS 8.00 11.00 11.00 11.00 9.00 6.00 6.00 21.07%
NAPS 7.82 8.04 8.01 8.08 8.07 8.55 8.50 -5.39%
Adjusted Per Share Value based on latest NOSH - 70,202
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 88.58 96.60 110.54 120.76 126.23 124.38 121.95 -19.14%
EPS 24.01 28.05 30.64 15.44 8.71 14.97 14.58 39.32%
DPS 8.00 11.00 11.00 11.00 9.00 6.00 6.00 21.07%
NAPS 7.82 8.04 8.01 8.08 8.07 8.55 8.50 -5.39%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 3.15 3.50 3.55 3.66 3.80 3.91 4.06 -
P/RPS 3.56 3.62 3.21 3.03 3.01 3.14 3.33 4.54%
P/EPS 13.12 12.48 11.58 23.70 43.63 26.13 27.84 -39.35%
EY 7.62 8.01 8.63 4.22 2.29 3.83 3.59 64.93%
DY 2.54 3.14 3.10 3.01 2.37 1.53 1.48 43.20%
P/NAPS 0.40 0.44 0.44 0.45 0.47 0.46 0.48 -11.41%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 29/11/18 27/08/18 23/05/18 28/02/18 29/11/17 28/08/17 -
Price 3.30 3.20 3.65 3.67 3.80 3.90 4.00 -
P/RPS 3.73 3.31 3.30 3.04 3.01 3.14 3.28 8.92%
P/EPS 13.74 11.41 11.91 23.76 43.63 26.06 27.43 -36.84%
EY 7.28 8.76 8.40 4.21 2.29 3.84 3.65 58.25%
DY 2.42 3.44 3.01 3.00 2.37 1.54 1.50 37.43%
P/NAPS 0.42 0.40 0.46 0.45 0.47 0.46 0.47 -7.20%

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