[NSOP] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 10.01%
YoY- 407.56%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 92,556 120,701 90,114 62,344 52,113 62,853 90,590 0.35%
PBT 28,080 54,065 37,232 8,021 -5,529 36,329 10,429 17.93%
Tax -5,080 -12,786 -9,314 -2,268 1,905 -893 -320 58.49%
NP 23,000 41,278 27,917 5,753 -3,624 35,436 10,109 14.67%
-
NP to SH 20,930 36,474 24,884 4,902 -2,465 25,717 7,616 18.34%
-
Tax Rate 18.09% 23.65% 25.02% 28.28% - 2.46% 3.07% -
Total Cost 69,556 79,422 62,197 56,590 55,737 27,417 80,481 -2.40%
-
Net Worth 611,459 582,676 550,383 537,045 544,767 564,424 600,227 0.30%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 11,232 15,912 13,104 5,616 4,680 7,488 5,616 12.24%
Div Payout % 53.66% 43.63% 52.66% 114.55% 0.00% 29.12% 73.74% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 611,459 582,676 550,383 537,045 544,767 564,424 600,227 0.30%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 24.85% 34.20% 30.98% 9.23% -6.95% 56.38% 11.16% -
ROE 3.42% 6.26% 4.52% 0.91% -0.45% 4.56% 1.27% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 131.84 171.93 128.36 88.81 74.23 89.53 129.04 0.35%
EPS 29.81 51.96 35.44 6.99 -3.51 36.64 10.85 18.33%
DPS 16.00 22.67 18.67 8.00 6.67 10.67 8.00 12.24%
NAPS 8.71 8.30 7.84 7.65 7.76 8.04 8.55 0.30%
Adjusted Per Share Value based on latest NOSH - 70,202
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 131.84 171.93 128.36 88.81 74.23 89.53 129.04 0.35%
EPS 29.81 51.96 35.44 6.99 -3.51 36.64 10.85 18.33%
DPS 16.00 22.67 18.67 8.00 6.67 10.67 8.00 12.24%
NAPS 8.71 8.30 7.84 7.65 7.76 8.04 8.55 0.30%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 3.32 3.79 3.20 2.94 3.33 3.50 3.91 -
P/RPS 2.52 2.20 2.49 3.31 4.49 3.91 3.03 -3.02%
P/EPS 11.14 7.29 9.03 42.10 -94.82 9.55 36.04 -17.76%
EY 8.98 13.71 11.08 2.38 -1.05 10.47 2.77 21.64%
DY 4.82 5.98 5.83 2.72 2.00 3.05 2.05 15.30%
P/NAPS 0.38 0.46 0.41 0.38 0.43 0.44 0.46 -3.13%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 29/11/22 26/11/21 27/11/20 28/11/19 29/11/18 29/11/17 -
Price 3.21 3.45 3.14 3.16 3.40 3.20 3.90 -
P/RPS 2.43 2.01 2.45 3.56 4.58 3.57 3.02 -3.55%
P/EPS 10.77 6.64 8.86 45.25 -96.82 8.74 35.95 -18.19%
EY 9.29 15.06 11.29 2.21 -1.03 11.45 2.78 22.26%
DY 4.98 6.57 5.94 2.53 1.96 3.33 2.05 15.93%
P/NAPS 0.37 0.42 0.40 0.41 0.44 0.40 0.46 -3.56%

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