[NSOP] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 128.9%
YoY- -17.73%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 47,140 67,943 65,307 63,789 70,936 51,638 66,138 -5.48%
PBT 27,247 7,822 4,389 7,340 10,541 10,818 25,789 0.92%
Tax -670 -240 -343 301 -2,045 -1,874 -5,464 -29.50%
NP 26,577 7,582 4,046 7,641 8,496 8,944 20,325 4.56%
-
NP to SH 19,288 5,712 3,876 5,750 6,989 7,186 16,791 2.33%
-
Tax Rate 2.46% 3.07% 7.81% -4.10% 19.40% 17.32% 21.19% -
Total Cost 20,563 60,361 61,261 56,148 62,440 42,694 45,813 -12.49%
-
Net Worth 564,424 600,227 549,681 351,010 389,621 384,004 394,535 6.14%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 5,616 4,212 4,212 4,212 6,318 6,318 20,358 -19.30%
Div Payout % 29.12% 73.74% 108.67% 73.25% 90.40% 87.92% 121.25% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 564,424 600,227 549,681 351,010 389,621 384,004 394,535 6.14%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 56.38% 11.16% 6.20% 11.98% 11.98% 17.32% 30.73% -
ROE 3.42% 0.95% 0.71% 1.64% 1.79% 1.87% 4.26% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 67.15 96.78 93.03 90.86 101.05 73.56 94.21 -5.48%
EPS 27.48 8.14 5.52 8.19 9.96 10.24 23.92 2.33%
DPS 8.00 6.00 6.00 6.00 9.00 9.00 29.00 -19.30%
NAPS 8.04 8.55 7.83 5.00 5.55 5.47 5.62 6.14%
Adjusted Per Share Value based on latest NOSH - 70,202
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 67.14 96.77 93.01 90.85 101.03 73.55 94.20 -5.48%
EPS 27.47 8.14 5.52 8.19 9.95 10.23 23.91 2.33%
DPS 8.00 6.00 6.00 6.00 9.00 9.00 29.00 -19.30%
NAPS 8.0389 8.5489 7.829 4.9993 5.5493 5.4693 5.6192 6.14%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 3.50 3.91 4.10 4.22 5.45 5.40 5.90 -
P/RPS 5.21 4.04 4.41 4.64 5.39 7.34 6.26 -3.01%
P/EPS 12.74 48.05 74.26 51.52 54.74 52.75 24.67 -10.42%
EY 7.85 2.08 1.35 1.94 1.83 1.90 4.05 11.65%
DY 2.29 1.53 1.46 1.42 1.65 1.67 4.92 -11.96%
P/NAPS 0.44 0.46 0.52 0.84 0.98 0.99 1.05 -13.48%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 29/11/17 24/11/16 26/11/15 27/11/14 29/11/13 30/11/12 -
Price 3.20 3.90 4.03 4.20 5.50 5.65 5.80 -
P/RPS 4.77 4.03 4.33 4.62 5.44 7.68 6.16 -4.17%
P/EPS 11.65 47.93 72.99 51.28 55.25 55.20 24.25 -11.49%
EY 8.59 2.09 1.37 1.95 1.81 1.81 4.12 13.02%
DY 2.50 1.54 1.49 1.43 1.64 1.59 5.00 -10.90%
P/NAPS 0.40 0.46 0.51 0.84 0.99 1.03 1.03 -14.57%

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