[NSOP] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -21.44%
YoY- 268.29%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 62,186 88,617 84,683 84,894 89,057 74,672 85,349 -5.13%
PBT -2,484 14,661 5,120 8,196 -7,722 28,985 15,197 -
Tax 780 -3,006 -2,057 -1,095 2,720 -6,714 -2,628 -
NP -1,704 11,655 3,063 7,101 -5,002 22,271 12,569 -
-
NP to SH -1,687 9,474 3,081 6,023 -3,579 18,292 10,148 -
-
Tax Rate - 20.50% 40.18% 13.36% - 23.16% 17.29% -
Total Cost 63,890 76,962 81,620 77,793 94,059 52,401 72,780 -2.14%
-
Net Worth 548,979 566,530 553,191 386,111 380,250 387,515 376,282 6.49%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 5,616 4,212 4,212 4,212 6,314 6,318 20,358 -19.30%
Div Payout % 0.00% 44.46% 136.71% 69.93% 0.00% 34.54% 200.62% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 548,979 566,530 553,191 386,111 380,250 387,515 376,282 6.49%
NOSH 70,202 70,202 70,202 70,202 70,156 70,202 70,202 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -2.74% 13.15% 3.62% 8.36% -5.62% 29.83% 14.73% -
ROE -0.31% 1.67% 0.56% 1.56% -0.94% 4.72% 2.70% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 88.58 126.23 120.63 120.93 126.94 106.37 121.58 -5.13%
EPS -2.40 13.50 4.39 8.58 -5.10 26.06 14.46 -
DPS 8.00 6.00 6.00 6.00 9.00 9.00 29.00 -19.30%
NAPS 7.82 8.07 7.88 5.50 5.42 5.52 5.36 6.49%
Adjusted Per Share Value based on latest NOSH - 70,202
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 88.57 126.21 120.61 120.91 126.84 106.35 121.56 -5.13%
EPS -2.40 13.49 4.39 8.58 -5.10 26.05 14.45 -
DPS 8.00 6.00 6.00 6.00 8.99 9.00 29.00 -19.30%
NAPS 7.819 8.0689 7.8789 5.4993 5.4158 5.5193 5.3593 6.49%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 3.15 3.80 4.02 3.98 5.00 5.60 5.62 -
P/RPS 3.56 3.01 3.33 3.29 3.94 5.26 4.62 -4.24%
P/EPS -131.08 28.16 91.60 46.39 -98.01 21.49 38.88 -
EY -0.76 3.55 1.09 2.16 -1.02 4.65 2.57 -
DY 2.54 1.58 1.49 1.51 1.80 1.61 5.16 -11.13%
P/NAPS 0.40 0.47 0.51 0.72 0.92 1.01 1.05 -14.85%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 28/02/18 28/02/17 25/02/16 26/02/15 27/02/14 28/02/13 -
Price 3.30 3.80 4.18 4.05 4.91 5.85 5.60 -
P/RPS 3.73 3.01 3.47 3.35 3.87 5.50 4.61 -3.46%
P/EPS -137.32 28.16 95.24 47.21 -96.25 22.45 38.74 -
EY -0.73 3.55 1.05 2.12 -1.04 4.45 2.58 -
DY 2.42 1.58 1.44 1.48 1.83 1.54 5.18 -11.90%
P/NAPS 0.42 0.47 0.53 0.74 0.91 1.06 1.04 -14.01%

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