[NSOP] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 152.28%
YoY- 675.99%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 43,825 29,580 26,033 32,572 43,590 42,660 40,422 1.35%
PBT 17,469 3,840 -1,419 24,531 3,739 745 2,499 38.23%
Tax -4,528 -871 958 104 -14 -382 565 -
NP 12,941 2,969 -461 24,635 3,725 363 3,064 27.11%
-
NP to SH 11,310 2,276 -402 17,677 2,278 710 2,512 28.47%
-
Tax Rate 25.92% 22.68% - -0.42% 0.37% 51.28% -22.61% -
Total Cost 30,884 26,611 26,494 7,937 39,865 42,297 37,358 -3.11%
-
Net Worth 542,661 541,959 548,979 562,318 596,717 545,469 351,010 7.52%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 4,914 1,404 2,106 3,510 2,106 2,106 2,106 15.15%
Div Payout % 43.45% 61.69% 0.00% 19.86% 92.45% 296.63% 83.84% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 542,661 541,959 548,979 562,318 596,717 545,469 351,010 7.52%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 29.53% 10.04% -1.77% 75.63% 8.55% 0.85% 7.58% -
ROE 2.08% 0.42% -0.07% 3.14% 0.38% 0.13% 0.72% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 62.43 42.14 37.08 46.40 62.09 60.77 57.58 1.35%
EPS 16.11 3.24 -0.57 25.18 3.24 1.01 3.58 28.46%
DPS 7.00 2.00 3.00 5.00 3.00 3.00 3.00 15.15%
NAPS 7.73 7.72 7.82 8.01 8.50 7.77 5.00 7.52%
Adjusted Per Share Value based on latest NOSH - 70,202
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 62.43 42.14 37.08 46.40 62.09 60.77 57.58 1.35%
EPS 16.11 3.24 -0.57 25.18 3.24 1.01 3.58 28.46%
DPS 7.00 2.00 3.00 5.00 3.00 3.00 3.00 15.15%
NAPS 7.73 7.72 7.82 8.01 8.50 7.77 5.00 7.52%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 3.10 2.73 3.45 3.55 4.06 3.91 5.00 -
P/RPS 4.97 6.48 9.30 7.65 6.54 6.43 8.68 -8.86%
P/EPS 19.24 84.21 -602.48 14.10 125.12 386.61 139.73 -28.11%
EY 5.20 1.19 -0.17 7.09 0.80 0.26 0.72 38.98%
DY 2.26 0.73 0.87 1.41 0.74 0.77 0.60 24.71%
P/NAPS 0.40 0.35 0.44 0.44 0.48 0.50 1.00 -14.15%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 27/08/20 28/08/19 27/08/18 28/08/17 25/08/16 27/08/15 -
Price 3.06 2.75 3.31 3.65 4.00 3.91 4.10 -
P/RPS 4.90 6.53 8.93 7.87 6.44 6.43 7.12 -6.03%
P/EPS 18.99 84.82 -578.03 14.50 123.27 386.61 114.58 -25.86%
EY 5.26 1.18 -0.17 6.90 0.81 0.26 0.87 34.93%
DY 2.29 0.73 0.91 1.37 0.75 0.77 0.73 20.96%
P/NAPS 0.40 0.36 0.42 0.46 0.47 0.50 0.82 -11.26%

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