[NSOP] YoY Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -151.21%
YoY- -119.57%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 88,617 84,683 84,894 89,057 74,672 85,349 113,165 -3.98%
PBT 14,661 5,120 8,196 -7,722 28,985 15,197 54,241 -19.57%
Tax -3,006 -2,057 -1,095 2,720 -6,714 -2,628 -13,087 -21.72%
NP 11,655 3,063 7,101 -5,002 22,271 12,569 41,154 -18.94%
-
NP to SH 9,474 3,081 6,023 -3,579 18,292 10,148 33,318 -18.89%
-
Tax Rate 20.50% 40.18% 13.36% - 23.16% 17.29% 24.13% -
Total Cost 76,962 81,620 77,793 94,059 52,401 72,780 72,011 1.11%
-
Net Worth 566,530 553,191 386,111 380,250 387,515 376,282 377,686 6.98%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 4,212 4,212 4,212 6,314 6,318 20,358 29,484 -27.67%
Div Payout % 44.46% 136.71% 69.93% 0.00% 34.54% 200.62% 88.50% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 566,530 553,191 386,111 380,250 387,515 376,282 377,686 6.98%
NOSH 70,202 70,202 70,202 70,156 70,202 70,202 70,202 0.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 13.15% 3.62% 8.36% -5.62% 29.83% 14.73% 36.37% -
ROE 1.67% 0.56% 1.56% -0.94% 4.72% 2.70% 8.82% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 126.23 120.63 120.93 126.94 106.37 121.58 161.20 -3.99%
EPS 13.50 4.39 8.58 -5.10 26.06 14.46 47.46 -18.88%
DPS 6.00 6.00 6.00 9.00 9.00 29.00 42.00 -27.67%
NAPS 8.07 7.88 5.50 5.42 5.52 5.36 5.38 6.98%
Adjusted Per Share Value based on latest NOSH - 70,202
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 126.21 120.61 120.91 126.84 106.35 121.56 161.18 -3.99%
EPS 13.49 4.39 8.58 -5.10 26.05 14.45 47.45 -18.89%
DPS 6.00 6.00 6.00 8.99 9.00 29.00 41.99 -27.67%
NAPS 8.0689 7.8789 5.4993 5.4158 5.5193 5.3593 5.3793 6.98%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 3.80 4.02 3.98 5.00 5.60 5.62 5.55 -
P/RPS 3.01 3.33 3.29 3.94 5.26 4.62 3.44 -2.19%
P/EPS 28.16 91.60 46.39 -98.01 21.49 38.88 11.69 15.76%
EY 3.55 1.09 2.16 -1.02 4.65 2.57 8.55 -13.61%
DY 1.58 1.49 1.51 1.80 1.61 5.16 7.57 -22.96%
P/NAPS 0.47 0.51 0.72 0.92 1.01 1.05 1.03 -12.24%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 25/02/16 26/02/15 27/02/14 28/02/13 29/02/12 -
Price 3.80 4.18 4.05 4.91 5.85 5.60 6.08 -
P/RPS 3.01 3.47 3.35 3.87 5.50 4.61 3.77 -3.67%
P/EPS 28.16 95.24 47.21 -96.25 22.45 38.74 12.81 14.01%
EY 3.55 1.05 2.12 -1.04 4.45 2.58 7.81 -12.30%
DY 1.58 1.44 1.48 1.83 1.54 5.18 6.91 -21.78%
P/NAPS 0.47 0.53 0.74 0.91 1.06 1.04 1.13 -13.59%

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