[NSOP] YoY Quarter Result on 30-Jun-2015 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 892.17%
YoY- -14.47%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 15,662 22,838 24,110 22,608 25,870 16,236 22,871 -6.11%
PBT 14,552 1,022 3,825 2,696 3,730 1,718 7,308 12.15%
Tax 450 -56 -397 206 -526 -290 -1,591 -
NP 15,002 966 3,428 2,902 3,204 1,428 5,717 17.43%
-
NP to SH 10,670 -1 2,941 2,282 2,668 1,097 4,649 14.84%
-
Tax Rate -3.09% 5.48% 10.38% -7.64% 14.10% 16.88% 21.77% -
Total Cost 660 21,872 20,682 19,706 22,666 14,808 17,154 -41.88%
-
Net Worth 562,318 596,717 545,469 351,010 388,217 378,388 381,898 6.65%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 562,318 596,717 545,469 351,010 388,217 378,388 381,898 6.65%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 95.79% 4.23% 14.22% 12.84% 12.39% 8.80% 25.00% -
ROE 1.90% 0.00% 0.54% 0.65% 0.69% 0.29% 1.22% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 22.31 32.53 34.34 32.20 36.85 23.13 32.58 -6.11%
EPS 15.20 0.00 4.19 3.25 3.80 1.56 6.62 14.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.01 8.50 7.77 5.00 5.53 5.39 5.44 6.65%
Adjusted Per Share Value based on latest NOSH - 70,202
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 22.31 32.53 34.34 32.20 36.85 23.13 32.58 -6.11%
EPS 15.20 0.00 4.19 3.25 3.80 1.56 6.62 14.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.01 8.50 7.77 5.00 5.53 5.39 5.44 6.65%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 3.55 4.06 3.91 5.00 5.84 5.48 6.05 -
P/RPS 15.91 12.48 11.38 15.53 15.85 23.69 18.57 -2.54%
P/EPS 23.36 -285,020.12 93.33 153.82 153.67 350.69 91.36 -20.32%
EY 4.28 0.00 1.07 0.65 0.65 0.29 1.09 25.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.48 0.50 1.00 1.06 1.02 1.11 -14.28%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 28/08/17 25/08/16 27/08/15 28/08/14 30/08/13 23/08/12 -
Price 3.65 4.00 3.91 4.10 5.72 5.20 6.12 -
P/RPS 16.36 12.30 11.38 12.73 15.52 22.48 18.79 -2.28%
P/EPS 24.01 -280,808.00 93.33 126.13 150.51 332.77 92.41 -20.11%
EY 4.16 0.00 1.07 0.79 0.66 0.30 1.08 25.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.50 0.82 1.03 0.96 1.13 -13.90%

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