[NSOP] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -27.26%
YoY- 237.68%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 90,114 62,344 52,113 62,853 90,590 87,076 85,052 0.96%
PBT 37,232 8,021 -5,529 36,329 10,429 5,852 9,786 24.91%
Tax -9,314 -2,268 1,905 -893 -320 -457 401 -
NP 27,917 5,753 -3,624 35,436 10,109 5,394 10,188 18.27%
-
NP to SH 24,884 4,902 -2,465 25,717 7,616 5,168 7,666 21.65%
-
Tax Rate 25.02% 28.28% - 2.46% 3.07% 7.81% -4.10% -
Total Cost 62,197 56,590 55,737 27,417 80,481 81,681 74,864 -3.03%
-
Net Worth 550,383 537,045 544,767 564,424 600,227 549,681 351,010 7.77%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 13,104 5,616 4,680 7,488 5,616 5,616 5,616 15.15%
Div Payout % 52.66% 114.55% 0.00% 29.12% 73.74% 108.67% 73.25% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 550,383 537,045 544,767 564,424 600,227 549,681 351,010 7.77%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 30.98% 9.23% -6.95% 56.38% 11.16% 6.20% 11.98% -
ROE 4.52% 0.91% -0.45% 4.56% 1.27% 0.94% 2.18% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 128.36 88.81 74.23 89.53 129.04 124.04 121.15 0.96%
EPS 35.44 6.99 -3.51 36.64 10.85 7.36 10.92 21.65%
DPS 18.67 8.00 6.67 10.67 8.00 8.00 8.00 15.15%
NAPS 7.84 7.65 7.76 8.04 8.55 7.83 5.00 7.77%
Adjusted Per Share Value based on latest NOSH - 70,202
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 128.35 88.79 74.22 89.52 129.03 124.02 121.14 0.96%
EPS 35.44 6.98 -3.51 36.63 10.85 7.36 10.92 21.65%
DPS 18.66 8.00 6.67 10.67 8.00 8.00 8.00 15.14%
NAPS 7.8389 7.649 7.759 8.0389 8.5489 7.829 4.9993 7.77%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 3.20 2.94 3.33 3.50 3.91 4.10 4.22 -
P/RPS 2.49 3.31 4.49 3.91 3.03 3.31 3.48 -5.42%
P/EPS 9.03 42.10 -94.82 9.55 36.04 55.69 38.64 -21.49%
EY 11.08 2.38 -1.05 10.47 2.77 1.80 2.59 27.38%
DY 5.83 2.72 2.00 3.05 2.05 1.95 1.90 20.52%
P/NAPS 0.41 0.38 0.43 0.44 0.46 0.52 0.84 -11.25%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 26/11/21 27/11/20 28/11/19 29/11/18 29/11/17 24/11/16 26/11/15 -
Price 3.14 3.16 3.40 3.20 3.90 4.03 4.20 -
P/RPS 2.45 3.56 4.58 3.57 3.02 3.25 3.47 -5.63%
P/EPS 8.86 45.25 -96.82 8.74 35.95 54.74 38.46 -21.68%
EY 11.29 2.21 -1.03 11.45 2.78 1.83 2.60 27.69%
DY 5.94 2.53 1.96 3.33 2.05 1.99 1.90 20.90%
P/NAPS 0.40 0.41 0.44 0.40 0.46 0.51 0.84 -11.62%

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