[NSOP] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -206.63%
YoY- -109.59%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 120,701 90,114 62,344 52,113 62,853 90,590 87,076 5.59%
PBT 54,065 37,232 8,021 -5,529 36,329 10,429 5,852 44.83%
Tax -12,786 -9,314 -2,268 1,905 -893 -320 -457 74.19%
NP 41,278 27,917 5,753 -3,624 35,436 10,109 5,394 40.35%
-
NP to SH 36,474 24,884 4,902 -2,465 25,717 7,616 5,168 38.47%
-
Tax Rate 23.65% 25.02% 28.28% - 2.46% 3.07% 7.81% -
Total Cost 79,422 62,197 56,590 55,737 27,417 80,481 81,681 -0.46%
-
Net Worth 582,676 550,383 537,045 544,767 564,424 600,227 549,681 0.97%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 15,912 13,104 5,616 4,680 7,488 5,616 5,616 18.94%
Div Payout % 43.63% 52.66% 114.55% 0.00% 29.12% 73.74% 108.67% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 582,676 550,383 537,045 544,767 564,424 600,227 549,681 0.97%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 34.20% 30.98% 9.23% -6.95% 56.38% 11.16% 6.20% -
ROE 6.26% 4.52% 0.91% -0.45% 4.56% 1.27% 0.94% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 171.93 128.36 88.81 74.23 89.53 129.04 124.04 5.58%
EPS 51.96 35.44 6.99 -3.51 36.64 10.85 7.36 38.48%
DPS 22.67 18.67 8.00 6.67 10.67 8.00 8.00 18.94%
NAPS 8.30 7.84 7.65 7.76 8.04 8.55 7.83 0.97%
Adjusted Per Share Value based on latest NOSH - 70,202
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 171.91 128.35 88.79 74.22 89.52 129.03 124.02 5.59%
EPS 51.95 35.44 6.98 -3.51 36.63 10.85 7.36 38.47%
DPS 22.66 18.66 8.00 6.67 10.67 8.00 8.00 18.93%
NAPS 8.2989 7.8389 7.649 7.759 8.0389 8.5489 7.829 0.97%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 3.79 3.20 2.94 3.33 3.50 3.91 4.10 -
P/RPS 2.20 2.49 3.31 4.49 3.91 3.03 3.31 -6.57%
P/EPS 7.29 9.03 42.10 -94.82 9.55 36.04 55.69 -28.73%
EY 13.71 11.08 2.38 -1.05 10.47 2.77 1.80 40.24%
DY 5.98 5.83 2.72 2.00 3.05 2.05 1.95 20.52%
P/NAPS 0.46 0.41 0.38 0.43 0.44 0.46 0.52 -2.02%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 26/11/21 27/11/20 28/11/19 29/11/18 29/11/17 24/11/16 -
Price 3.45 3.14 3.16 3.40 3.20 3.90 4.03 -
P/RPS 2.01 2.45 3.56 4.58 3.57 3.02 3.25 -7.69%
P/EPS 6.64 8.86 45.25 -96.82 8.74 35.95 54.74 -29.63%
EY 15.06 11.29 2.21 -1.03 11.45 2.78 1.83 42.06%
DY 6.57 5.94 2.53 1.96 3.33 2.05 1.99 22.01%
P/NAPS 0.42 0.40 0.41 0.44 0.40 0.46 0.51 -3.18%

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