[NSOP] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 67.16%
YoY- 47.37%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 62,344 52,113 62,853 90,590 87,076 85,052 94,581 -6.70%
PBT 8,021 -5,529 36,329 10,429 5,852 9,786 14,054 -8.91%
Tax -2,268 1,905 -893 -320 -457 401 -2,726 -3.01%
NP 5,753 -3,624 35,436 10,109 5,394 10,188 11,328 -10.66%
-
NP to SH 4,902 -2,465 25,717 7,616 5,168 7,666 9,318 -10.14%
-
Tax Rate 28.28% - 2.46% 3.07% 7.81% -4.10% 19.40% -
Total Cost 56,590 55,737 27,417 80,481 81,681 74,864 83,253 -6.22%
-
Net Worth 537,045 544,767 564,424 600,227 549,681 351,010 389,621 5.48%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 5,616 4,680 7,488 5,616 5,616 5,616 8,424 -6.52%
Div Payout % 114.55% 0.00% 29.12% 73.74% 108.67% 73.25% 90.40% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 537,045 544,767 564,424 600,227 549,681 351,010 389,621 5.48%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 9.23% -6.95% 56.38% 11.16% 6.20% 11.98% 11.98% -
ROE 0.91% -0.45% 4.56% 1.27% 0.94% 2.18% 2.39% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 88.81 74.23 89.53 129.04 124.04 121.15 134.73 -6.70%
EPS 6.99 -3.51 36.64 10.85 7.36 10.92 13.28 -10.13%
DPS 8.00 6.67 10.67 8.00 8.00 8.00 12.00 -6.52%
NAPS 7.65 7.76 8.04 8.55 7.83 5.00 5.55 5.48%
Adjusted Per Share Value based on latest NOSH - 70,202
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 88.79 74.22 89.52 129.03 124.02 121.14 134.71 -6.70%
EPS 6.98 -3.51 36.63 10.85 7.36 10.92 13.27 -10.14%
DPS 8.00 6.67 10.67 8.00 8.00 8.00 12.00 -6.52%
NAPS 7.649 7.759 8.0389 8.5489 7.829 4.9993 5.5493 5.48%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 2.94 3.33 3.50 3.91 4.10 4.22 5.45 -
P/RPS 3.31 4.49 3.91 3.03 3.31 3.48 4.05 -3.30%
P/EPS 42.10 -94.82 9.55 36.04 55.69 38.64 41.06 0.41%
EY 2.38 -1.05 10.47 2.77 1.80 2.59 2.44 -0.41%
DY 2.72 2.00 3.05 2.05 1.95 1.90 2.20 3.59%
P/NAPS 0.38 0.43 0.44 0.46 0.52 0.84 0.98 -14.59%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 28/11/19 29/11/18 29/11/17 24/11/16 26/11/15 27/11/14 -
Price 3.16 3.40 3.20 3.90 4.03 4.20 5.50 -
P/RPS 3.56 4.58 3.57 3.02 3.25 3.47 4.08 -2.24%
P/EPS 45.25 -96.82 8.74 35.95 54.74 38.46 41.43 1.47%
EY 2.21 -1.03 11.45 2.78 1.83 2.60 2.41 -1.43%
DY 2.53 1.96 3.33 2.05 1.99 1.90 2.18 2.51%
P/NAPS 0.41 0.44 0.40 0.46 0.51 0.84 0.99 -13.65%

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