[NSOP] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 195.84%
YoY- 73.74%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 75,584 53,764 56,600 67,640 83,008 74,200 71,256 0.98%
PBT 33,148 -1,988 -2,864 39,916 20,856 -12,320 -788 -
Tax -8,576 -1,704 1,564 -1,384 -1,652 60 1,436 -
NP 24,572 -3,692 -1,300 38,532 19,204 -12,260 648 83.19%
-
NP to SH 20,732 -3,988 -1,192 28,028 16,132 -8,924 920 67.98%
-
Tax Rate 25.87% - - 3.47% 7.92% - - -
Total Cost 51,012 57,456 57,900 29,108 63,804 86,460 70,608 -5.26%
-
Net Worth 546,873 537,747 550,383 567,232 561,616 544,065 351,010 7.66%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 19,656 5,616 8,424 14,040 8,424 8,424 8,424 15.15%
Div Payout % 94.81% 0.00% 0.00% 50.09% 52.22% 0.00% 915.68% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 546,873 537,747 550,383 567,232 561,616 544,065 351,010 7.66%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 32.51% -6.87% -2.30% 56.97% 23.14% -16.52% 0.91% -
ROE 3.79% -0.74% -0.22% 4.94% 2.87% -1.64% 0.26% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 107.67 76.58 80.62 96.35 118.24 105.69 101.50 0.98%
EPS 29.52 -5.68 -1.68 39.92 22.96 -12.72 1.32 67.77%
DPS 28.00 8.00 12.00 20.00 12.00 12.00 12.00 15.15%
NAPS 7.79 7.66 7.84 8.08 8.00 7.75 5.00 7.66%
Adjusted Per Share Value based on latest NOSH - 70,202
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 107.65 76.57 80.61 96.34 118.23 105.68 101.49 0.98%
EPS 29.53 -5.68 -1.70 39.92 22.98 -12.71 1.31 67.99%
DPS 28.00 8.00 12.00 20.00 12.00 12.00 12.00 15.15%
NAPS 7.789 7.659 7.8389 8.0789 7.9989 7.749 4.9993 7.66%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 3.26 2.40 3.20 3.66 4.25 4.08 4.88 -
P/RPS 3.03 3.13 3.97 3.80 3.59 3.86 4.81 -7.40%
P/EPS 11.04 -42.25 -188.46 9.17 18.49 -32.10 372.38 -44.33%
EY 9.06 -2.37 -0.53 10.91 5.41 -3.12 0.27 79.49%
DY 8.59 3.33 3.75 5.46 2.82 2.94 2.46 23.14%
P/NAPS 0.42 0.31 0.41 0.45 0.53 0.53 0.98 -13.15%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 22/06/21 29/06/20 29/05/19 23/05/18 29/05/17 26/05/16 28/05/15 -
Price 3.10 2.73 3.30 3.67 4.16 4.10 4.85 -
P/RPS 2.88 3.56 4.09 3.81 3.52 3.88 4.78 -8.09%
P/EPS 10.50 -48.06 -194.35 9.19 18.10 -32.25 370.09 -44.74%
EY 9.53 -2.08 -0.51 10.88 5.52 -3.10 0.27 81.01%
DY 9.03 2.93 3.64 5.45 2.88 2.93 2.47 24.09%
P/NAPS 0.40 0.36 0.42 0.45 0.52 0.53 0.97 -13.71%

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