[NSOP] YoY Cumulative Quarter Result on 30-Jun-2023 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
25-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 326.99%
YoY- -57.25%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 50,398 44,000 62,080 43,825 29,580 26,033 32,572 7.53%
PBT 22,751 10,590 27,137 17,469 3,840 -1,419 24,531 -1.24%
Tax -4,518 -1,924 -6,927 -4,528 -871 958 104 -
NP 18,233 8,666 20,210 12,941 2,969 -461 24,635 -4.88%
-
NP to SH 16,164 7,831 18,319 11,310 2,276 -402 17,677 -1.47%
-
Tax Rate 19.86% 18.17% 25.53% 25.92% 22.68% - -0.42% -
Total Cost 32,165 35,334 41,870 30,884 26,611 26,494 7,937 26.23%
-
Net Worth 628,307 599,525 571,444 542,661 541,959 548,979 562,318 1.86%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 4,212 1,404 7,020 4,914 1,404 2,106 3,510 3.08%
Div Payout % 26.06% 17.93% 38.32% 43.45% 61.69% 0.00% 19.86% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 628,307 599,525 571,444 542,661 541,959 548,979 562,318 1.86%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 36.18% 19.70% 32.55% 29.53% 10.04% -1.77% 75.63% -
ROE 2.57% 1.31% 3.21% 2.08% 0.42% -0.07% 3.14% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 71.79 62.68 88.43 62.43 42.14 37.08 46.40 7.53%
EPS 23.02 11.15 26.09 16.11 3.24 -0.57 25.18 -1.48%
DPS 6.00 2.00 10.00 7.00 2.00 3.00 5.00 3.08%
NAPS 8.95 8.54 8.14 7.73 7.72 7.82 8.01 1.86%
Adjusted Per Share Value based on latest NOSH - 70,202
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 71.78 62.67 88.42 62.42 42.13 37.08 46.39 7.53%
EPS 23.02 11.15 26.09 16.11 3.24 -0.57 25.18 -1.48%
DPS 6.00 2.00 10.00 7.00 2.00 3.00 5.00 3.08%
NAPS 8.9488 8.5389 8.1389 7.729 7.719 7.819 8.0089 1.86%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 3.75 3.55 3.66 3.10 2.73 3.45 3.55 -
P/RPS 5.22 5.66 4.14 4.97 6.48 9.30 7.65 -6.16%
P/EPS 16.29 31.82 14.03 19.24 84.21 -602.48 14.10 2.43%
EY 6.14 3.14 7.13 5.20 1.19 -0.17 7.09 -2.36%
DY 1.60 0.56 2.73 2.26 0.73 0.87 1.41 2.12%
P/NAPS 0.42 0.42 0.45 0.40 0.35 0.44 0.44 -0.77%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 25/08/23 26/08/22 26/08/21 27/08/20 28/08/19 27/08/18 -
Price 3.64 3.39 3.54 3.06 2.75 3.31 3.65 -
P/RPS 5.07 5.41 4.00 4.90 6.53 8.93 7.87 -7.06%
P/EPS 15.81 30.39 13.57 18.99 84.82 -578.03 14.50 1.45%
EY 6.33 3.29 7.37 5.26 1.18 -0.17 6.90 -1.42%
DY 1.65 0.59 2.82 2.29 0.73 0.91 1.37 3.14%
P/NAPS 0.41 0.40 0.43 0.40 0.36 0.42 0.46 -1.89%

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