[NSOP] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 9.11%
YoY- 237.68%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 67,586 46,758 39,085 47,140 67,943 65,307 63,789 0.96%
PBT 27,924 6,016 -4,147 27,247 7,822 4,389 7,340 24.91%
Tax -6,986 -1,701 1,429 -670 -240 -343 301 -
NP 20,938 4,315 -2,718 26,577 7,582 4,046 7,641 18.27%
-
NP to SH 18,663 3,677 -1,849 19,288 5,712 3,876 5,750 21.65%
-
Tax Rate 25.02% 28.27% - 2.46% 3.07% 7.81% -4.10% -
Total Cost 46,648 42,443 41,803 20,563 60,361 61,261 56,148 -3.03%
-
Net Worth 550,383 537,045 544,767 564,424 600,227 549,681 351,010 7.77%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 9,828 4,212 3,510 5,616 4,212 4,212 4,212 15.15%
Div Payout % 52.66% 114.55% 0.00% 29.12% 73.74% 108.67% 73.25% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 550,383 537,045 544,767 564,424 600,227 549,681 351,010 7.77%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 30.98% 9.23% -6.95% 56.38% 11.16% 6.20% 11.98% -
ROE 3.39% 0.68% -0.34% 3.42% 0.95% 0.71% 1.64% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 96.27 66.60 55.68 67.15 96.78 93.03 90.86 0.96%
EPS 26.58 5.24 -2.63 27.48 8.14 5.52 8.19 21.65%
DPS 14.00 6.00 5.00 8.00 6.00 6.00 6.00 15.15%
NAPS 7.84 7.65 7.76 8.04 8.55 7.83 5.00 7.77%
Adjusted Per Share Value based on latest NOSH - 70,202
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 96.26 66.60 55.67 67.14 96.77 93.01 90.85 0.96%
EPS 26.58 5.24 -2.63 27.47 8.14 5.52 8.19 21.65%
DPS 14.00 6.00 5.00 8.00 6.00 6.00 6.00 15.15%
NAPS 7.8389 7.649 7.759 8.0389 8.5489 7.829 4.9993 7.77%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 3.20 2.94 3.33 3.50 3.91 4.10 4.22 -
P/RPS 3.32 4.41 5.98 5.21 4.04 4.41 4.64 -5.42%
P/EPS 12.04 56.13 -126.43 12.74 48.05 74.26 51.52 -21.49%
EY 8.31 1.78 -0.79 7.85 2.08 1.35 1.94 27.41%
DY 4.38 2.04 1.50 2.29 1.53 1.46 1.42 20.63%
P/NAPS 0.41 0.38 0.43 0.44 0.46 0.52 0.84 -11.25%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 26/11/21 27/11/20 28/11/19 29/11/18 29/11/17 24/11/16 26/11/15 -
Price 3.14 3.16 3.40 3.20 3.90 4.03 4.20 -
P/RPS 3.26 4.74 6.11 4.77 4.03 4.33 4.62 -5.64%
P/EPS 11.81 60.33 -129.09 11.65 47.93 72.99 51.28 -21.69%
EY 8.47 1.66 -0.77 8.59 2.09 1.37 1.95 27.70%
DY 4.46 1.90 1.47 2.50 1.54 1.49 1.43 20.85%
P/NAPS 0.40 0.41 0.44 0.40 0.46 0.51 0.84 -11.62%

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