[NSOP] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 32.55%
YoY- -102.27%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 124,160 87,650 59,160 52,066 65,144 87,180 85,320 6.44%
PBT 54,274 34,938 7,680 -2,838 49,062 7,478 1,490 82.01%
Tax -13,854 -9,056 -1,742 1,916 208 -28 -764 62.05%
NP 40,420 25,882 5,938 -922 49,270 7,450 726 95.34%
-
NP to SH 36,638 22,620 4,552 -804 35,354 4,556 1,420 71.85%
-
Tax Rate 25.53% 25.92% 22.68% - -0.42% 0.37% 51.28% -
Total Cost 83,740 61,768 53,222 52,988 15,874 79,730 84,594 -0.16%
-
Net Worth 571,444 542,661 541,959 548,979 562,318 596,717 545,469 0.77%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 14,040 9,828 2,808 4,212 7,020 4,212 4,212 22.20%
Div Payout % 38.32% 43.45% 61.69% 0.00% 19.86% 92.45% 296.63% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 571,444 542,661 541,959 548,979 562,318 596,717 545,469 0.77%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 32.55% 29.53% 10.04% -1.77% 75.63% 8.55% 0.85% -
ROE 6.41% 4.17% 0.84% -0.15% 6.29% 0.76% 0.26% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 176.86 124.85 84.27 74.17 92.80 124.18 121.53 6.44%
EPS 52.18 32.22 6.48 -1.14 50.36 6.48 2.02 71.89%
DPS 20.00 14.00 4.00 6.00 10.00 6.00 6.00 22.20%
NAPS 8.14 7.73 7.72 7.82 8.01 8.50 7.77 0.77%
Adjusted Per Share Value based on latest NOSH - 70,202
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 176.84 124.84 84.26 74.16 92.78 124.17 121.52 6.44%
EPS 52.18 32.22 6.48 -1.15 50.35 6.49 2.02 71.89%
DPS 20.00 14.00 4.00 6.00 10.00 6.00 6.00 22.20%
NAPS 8.1389 7.729 7.719 7.819 8.0089 8.4989 7.769 0.77%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 3.66 3.10 2.73 3.45 3.55 4.06 3.91 -
P/RPS 2.07 2.48 3.24 4.65 3.83 3.27 3.22 -7.09%
P/EPS 7.01 9.62 42.10 -301.24 7.05 62.56 193.30 -42.45%
EY 14.26 10.39 2.38 -0.33 14.19 1.60 0.52 73.61%
DY 5.46 4.52 1.47 1.74 2.82 1.48 1.53 23.60%
P/NAPS 0.45 0.40 0.35 0.44 0.44 0.48 0.50 -1.73%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 26/08/22 26/08/21 27/08/20 28/08/19 27/08/18 28/08/17 25/08/16 -
Price 3.54 3.06 2.75 3.31 3.65 4.00 3.91 -
P/RPS 2.00 2.45 3.26 4.46 3.93 3.22 3.22 -7.62%
P/EPS 6.78 9.50 42.41 -289.02 7.25 61.63 193.30 -42.77%
EY 14.74 10.53 2.36 -0.35 13.80 1.62 0.52 74.57%
DY 5.65 4.58 1.45 1.81 2.74 1.50 1.53 24.31%
P/NAPS 0.43 0.40 0.36 0.42 0.46 0.47 0.50 -2.48%

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