[NSOP] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 18.35%
YoY- 282.18%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 111,757 116,109 111,424 100,857 93,169 83,211 76,628 28.51%
PBT 41,287 49,185 46,228 41,872 36,559 23,996 15,717 90.04%
Tax -9,947 -12,494 -12,289 -10,856 -9,889 -6,506 -4,878 60.59%
NP 31,340 36,691 33,939 31,016 26,670 17,490 10,839 102.56%
-
NP to SH 27,694 32,651 30,967 28,430 24,021 16,245 10,293 93.09%
-
Tax Rate 24.09% 25.40% 26.58% 25.93% 27.05% 27.11% 31.04% -
Total Cost 80,417 79,418 77,485 69,841 66,499 65,721 65,789 14.28%
-
Net Worth 582,676 582,676 571,444 577,060 555,999 550,383 542,661 4.84%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 11,934 11,934 11,934 11,934 9,828 9,828 7,722 33.56%
Div Payout % 43.09% 36.55% 38.54% 41.98% 40.92% 60.50% 75.02% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 582,676 582,676 571,444 577,060 555,999 550,383 542,661 4.84%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 28.04% 31.60% 30.46% 30.75% 28.63% 21.02% 14.14% -
ROE 4.75% 5.60% 5.42% 4.93% 4.32% 2.95% 1.90% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 159.19 165.39 158.72 143.67 132.72 118.53 109.15 28.51%
EPS 39.45 46.51 44.11 40.50 34.22 23.14 14.66 93.11%
DPS 17.00 17.00 17.00 17.00 14.00 14.00 11.00 33.56%
NAPS 8.30 8.30 8.14 8.22 7.92 7.84 7.73 4.84%
Adjusted Per Share Value based on latest NOSH - 70,202
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 159.17 165.37 158.70 143.65 132.70 118.51 109.14 28.51%
EPS 39.44 46.50 44.11 40.49 34.21 23.14 14.66 93.08%
DPS 17.00 17.00 17.00 17.00 14.00 14.00 11.00 33.56%
NAPS 8.2989 8.2989 8.1389 8.2189 7.9189 7.8389 7.729 4.84%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 3.50 3.79 3.66 3.66 3.08 3.20 3.10 -
P/RPS 2.20 2.29 2.31 2.55 2.32 2.70 2.84 -15.61%
P/EPS 8.87 8.15 8.30 9.04 9.00 13.83 21.14 -43.86%
EY 11.27 12.27 12.05 11.06 11.11 7.23 4.73 78.11%
DY 4.86 4.49 4.64 4.64 4.55 4.38 3.55 23.22%
P/NAPS 0.42 0.46 0.45 0.45 0.39 0.41 0.40 3.29%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 29/11/22 26/08/22 30/05/22 25/02/22 26/11/21 26/08/21 -
Price 3.40 3.45 3.54 3.97 3.85 3.14 3.06 -
P/RPS 2.14 2.09 2.23 2.76 2.90 2.65 2.80 -16.36%
P/EPS 8.62 7.42 8.03 9.80 11.25 13.57 20.87 -44.44%
EY 11.60 13.48 12.46 10.20 8.89 7.37 4.79 80.04%
DY 5.00 4.93 4.80 4.28 3.64 4.46 3.59 24.63%
P/NAPS 0.41 0.42 0.43 0.48 0.49 0.40 0.40 1.65%

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