[NSOP] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 131.82%
YoY- -71.74%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 26,033 32,572 43,590 42,660 40,422 46,811 33,039 -3.89%
PBT -1,419 24,531 3,739 745 2,499 7,112 4,800 -
Tax 958 104 -14 -382 565 -1,369 -976 -
NP -461 24,635 3,725 363 3,064 5,743 3,824 -
-
NP to SH -402 17,677 2,278 710 2,512 4,843 3,206 -
-
Tax Rate - -0.42% 0.37% 51.28% -22.61% 19.25% 20.33% -
Total Cost 26,494 7,937 39,865 42,297 37,358 41,068 29,215 -1.61%
-
Net Worth 548,979 562,318 596,717 545,469 351,010 388,217 378,388 6.39%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 2,106 3,510 2,106 2,106 2,106 3,510 2,808 -4.67%
Div Payout % 0.00% 19.86% 92.45% 296.63% 83.84% 72.48% 87.59% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 548,979 562,318 596,717 545,469 351,010 388,217 378,388 6.39%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -1.77% 75.63% 8.55% 0.85% 7.58% 12.27% 11.57% -
ROE -0.07% 3.14% 0.38% 0.13% 0.72% 1.25% 0.85% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 37.08 46.40 62.09 60.77 57.58 66.68 47.06 -3.89%
EPS -0.57 25.18 3.24 1.01 3.58 6.90 4.57 -
DPS 3.00 5.00 3.00 3.00 3.00 5.00 4.00 -4.67%
NAPS 7.82 8.01 8.50 7.77 5.00 5.53 5.39 6.39%
Adjusted Per Share Value based on latest NOSH - 70,202
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 37.08 46.39 62.08 60.76 57.57 66.67 47.06 -3.89%
EPS -0.57 25.18 3.24 1.01 3.58 6.90 4.57 -
DPS 3.00 5.00 3.00 3.00 3.00 5.00 4.00 -4.67%
NAPS 7.819 8.0089 8.4989 7.769 4.9993 5.5293 5.3893 6.39%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 3.45 3.55 4.06 3.91 5.00 5.84 5.48 -
P/RPS 9.30 7.65 6.54 6.43 8.68 8.76 11.64 -3.66%
P/EPS -602.48 14.10 125.12 386.61 139.73 84.65 120.00 -
EY -0.17 7.09 0.80 0.26 0.72 1.18 0.83 -
DY 0.87 1.41 0.74 0.77 0.60 0.86 0.73 2.96%
P/NAPS 0.44 0.44 0.48 0.50 1.00 1.06 1.02 -13.06%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/08/19 27/08/18 28/08/17 25/08/16 27/08/15 28/08/14 30/08/13 -
Price 3.31 3.65 4.00 3.91 4.10 5.72 5.20 -
P/RPS 8.93 7.87 6.44 6.43 7.12 8.58 11.05 -3.48%
P/EPS -578.03 14.50 123.27 386.61 114.58 82.91 113.86 -
EY -0.17 6.90 0.81 0.26 0.87 1.21 0.88 -
DY 0.91 1.37 0.75 0.77 0.73 0.87 0.77 2.82%
P/NAPS 0.42 0.46 0.47 0.50 0.82 1.03 0.96 -12.86%

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