[NSOP] YoY Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -108.75%
YoY- -117.81%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 93,169 62,383 50,636 62,186 88,617 84,683 84,894 1.56%
PBT 36,559 2,088 -6,074 -2,484 14,661 5,120 8,196 28.27%
Tax -9,889 -1,221 2,041 780 -3,006 -2,057 -1,095 44.25%
NP 26,670 867 -4,033 -1,704 11,655 3,063 7,101 24.65%
-
NP to SH 24,021 1,259 -2,566 -1,687 9,474 3,081 6,023 25.90%
-
Tax Rate 27.05% 58.48% - - 20.50% 40.18% 13.36% -
Total Cost 66,499 61,516 54,669 63,890 76,962 81,620 77,793 -2.57%
-
Net Worth 555,999 537,045 545,469 548,979 566,530 553,191 386,111 6.25%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 9,828 4,212 3,510 5,616 4,212 4,212 4,212 15.15%
Div Payout % 40.92% 334.56% 0.00% 0.00% 44.46% 136.71% 69.93% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 555,999 537,045 545,469 548,979 566,530 553,191 386,111 6.25%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 28.63% 1.39% -7.96% -2.74% 13.15% 3.62% 8.36% -
ROE 4.32% 0.23% -0.47% -0.31% 1.67% 0.56% 1.56% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 132.72 88.86 72.13 88.58 126.23 120.63 120.93 1.56%
EPS 34.22 1.79 -3.66 -2.40 13.50 4.39 8.58 25.90%
DPS 14.00 6.00 5.00 8.00 6.00 6.00 6.00 15.15%
NAPS 7.92 7.65 7.77 7.82 8.07 7.88 5.50 6.25%
Adjusted Per Share Value based on latest NOSH - 70,202
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 132.70 88.85 72.12 88.57 126.21 120.61 120.91 1.56%
EPS 34.21 1.79 -3.65 -2.40 13.49 4.39 8.58 25.89%
DPS 14.00 6.00 5.00 8.00 6.00 6.00 6.00 15.15%
NAPS 7.9189 7.649 7.769 7.819 8.0689 7.8789 5.4993 6.25%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 3.08 3.20 3.60 3.15 3.80 4.02 3.98 -
P/RPS 2.32 3.60 4.99 3.56 3.01 3.33 3.29 -5.65%
P/EPS 9.00 178.43 -98.49 -131.08 28.16 91.60 46.39 -23.89%
EY 11.11 0.56 -1.02 -0.76 3.55 1.09 2.16 31.35%
DY 4.55 1.87 1.39 2.54 1.58 1.49 1.51 20.16%
P/NAPS 0.39 0.42 0.46 0.40 0.47 0.51 0.72 -9.70%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 30/03/21 28/02/20 27/02/19 28/02/18 28/02/17 25/02/16 -
Price 3.85 0.00 3.28 3.30 3.80 4.18 4.05 -
P/RPS 2.90 0.00 4.55 3.73 3.01 3.47 3.35 -2.37%
P/EPS 11.25 0.00 -89.74 -137.32 28.16 95.24 47.21 -21.24%
EY 8.89 0.00 -1.11 -0.73 3.55 1.05 2.12 26.95%
DY 3.64 0.00 1.52 2.42 1.58 1.44 1.48 16.16%
P/NAPS 0.49 0.00 0.42 0.42 0.47 0.53 0.74 -6.63%

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