[NSOP] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 125.71%
YoY- -89.43%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 67,640 83,008 74,200 71,256 83,764 67,212 81,440 -3.04%
PBT 39,916 20,856 -12,320 -788 13,528 12,328 21,516 10.84%
Tax -1,384 -1,652 60 1,436 -3,372 -2,744 -4,752 -18.57%
NP 38,532 19,204 -12,260 648 10,156 9,584 16,764 14.87%
-
NP to SH 28,028 16,132 -8,924 920 8,700 8,436 14,964 11.02%
-
Tax Rate 3.47% 7.92% - - 24.93% 22.26% 22.09% -
Total Cost 29,108 63,804 86,460 70,608 73,608 57,628 64,676 -12.45%
-
Net Worth 567,232 561,616 544,065 351,010 388,919 380,494 384,706 6.68%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 14,040 8,424 8,424 8,424 14,040 11,232 42,121 -16.72%
Div Payout % 50.09% 52.22% 0.00% 915.68% 161.38% 133.15% 281.48% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 567,232 561,616 544,065 351,010 388,919 380,494 384,706 6.68%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 56.97% 23.14% -16.52% 0.91% 12.12% 14.26% 20.58% -
ROE 4.94% 2.87% -1.64% 0.26% 2.24% 2.22% 3.89% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 96.35 118.24 105.69 101.50 119.32 95.74 116.01 -3.04%
EPS 39.92 22.96 -12.72 1.32 12.40 12.00 21.32 11.01%
DPS 20.00 12.00 12.00 12.00 20.00 16.00 60.00 -16.72%
NAPS 8.08 8.00 7.75 5.00 5.54 5.42 5.48 6.68%
Adjusted Per Share Value based on latest NOSH - 70,202
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 96.34 118.23 105.68 101.49 119.30 95.73 115.99 -3.04%
EPS 39.92 22.98 -12.71 1.31 12.39 12.02 21.31 11.02%
DPS 20.00 12.00 12.00 12.00 20.00 16.00 59.99 -16.72%
NAPS 8.0789 7.9989 7.749 4.9993 5.5393 5.4193 5.4793 6.68%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 3.66 4.25 4.08 4.88 5.85 5.51 6.06 -
P/RPS 3.80 3.59 3.86 4.81 4.90 5.76 5.22 -5.15%
P/EPS 9.17 18.49 -32.10 372.38 47.20 45.85 28.43 -17.17%
EY 10.91 5.41 -3.12 0.27 2.12 2.18 3.52 20.73%
DY 5.46 2.82 2.94 2.46 3.42 2.90 9.90 -9.43%
P/NAPS 0.45 0.53 0.53 0.98 1.06 1.02 1.11 -13.96%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 23/05/18 29/05/17 26/05/16 28/05/15 29/05/14 31/05/13 25/05/12 -
Price 3.67 4.16 4.10 4.85 5.90 5.66 6.00 -
P/RPS 3.81 3.52 3.88 4.78 4.94 5.91 5.17 -4.95%
P/EPS 9.19 18.10 -32.25 370.09 47.61 47.10 28.15 -17.01%
EY 10.88 5.52 -3.10 0.27 2.10 2.12 3.55 20.51%
DY 5.45 2.88 2.93 2.47 3.39 2.83 10.00 -9.61%
P/NAPS 0.45 0.52 0.53 0.97 1.06 1.04 1.09 -13.70%

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