[NSOP] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 446.09%
YoY- -48.13%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 65,144 87,180 85,320 80,844 93,622 66,078 86,462 -4.60%
PBT 49,062 7,478 1,490 4,998 14,224 9,600 25,374 11.61%
Tax 208 -28 -764 1,130 -2,738 -1,952 -5,558 -
NP 49,270 7,450 726 6,128 11,486 7,648 19,816 16.38%
-
NP to SH 35,354 4,556 1,420 5,024 9,686 6,412 16,780 13.21%
-
Tax Rate -0.42% 0.37% 51.28% -22.61% 19.25% 20.33% 21.90% -
Total Cost 15,874 79,730 84,594 74,716 82,136 58,430 66,646 -21.25%
-
Net Worth 562,318 596,717 545,469 351,010 388,217 378,388 381,898 6.65%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 7,020 4,212 4,212 4,212 7,020 5,616 21,060 -16.72%
Div Payout % 19.86% 92.45% 296.63% 83.84% 72.48% 87.59% 125.51% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 562,318 596,717 545,469 351,010 388,217 378,388 381,898 6.65%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 75.63% 8.55% 0.85% 7.58% 12.27% 11.57% 22.92% -
ROE 6.29% 0.76% 0.26% 1.43% 2.49% 1.69% 4.39% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 92.80 124.18 121.53 115.16 133.36 94.13 123.16 -4.60%
EPS 50.36 6.48 2.02 7.16 13.80 9.14 23.90 13.22%
DPS 10.00 6.00 6.00 6.00 10.00 8.00 30.00 -16.72%
NAPS 8.01 8.50 7.77 5.00 5.53 5.39 5.44 6.65%
Adjusted Per Share Value based on latest NOSH - 70,202
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 92.80 124.18 121.53 115.16 133.36 94.13 123.16 -4.60%
EPS 50.36 6.48 2.02 7.16 13.80 9.14 23.90 13.22%
DPS 10.00 6.00 6.00 6.00 10.00 8.00 30.00 -16.72%
NAPS 8.01 8.50 7.77 5.00 5.53 5.39 5.44 6.65%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 3.55 4.06 3.91 5.00 5.84 5.48 6.05 -
P/RPS 3.83 3.27 3.22 4.34 4.38 5.82 4.91 -4.05%
P/EPS 7.05 62.56 193.30 69.87 42.33 60.00 25.31 -19.17%
EY 14.19 1.60 0.52 1.43 2.36 1.67 3.95 23.74%
DY 2.82 1.48 1.53 1.20 1.71 1.46 4.96 -8.97%
P/NAPS 0.44 0.48 0.50 1.00 1.06 1.02 1.11 -14.28%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 28/08/17 25/08/16 27/08/15 28/08/14 30/08/13 23/08/12 -
Price 3.65 4.00 3.91 4.10 5.72 5.20 6.12 -
P/RPS 3.93 3.22 3.22 3.56 4.29 5.52 4.97 -3.83%
P/EPS 7.25 61.63 193.30 57.29 41.46 56.93 25.60 -18.95%
EY 13.80 1.62 0.52 1.75 2.41 1.76 3.91 23.37%
DY 2.74 1.50 1.53 1.46 1.75 1.54 4.90 -9.22%
P/NAPS 0.46 0.47 0.50 0.82 1.03 0.96 1.13 -13.90%

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