[NSOP] YoY Quarter Result on 30-Jun-2018 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 52.28%
YoY- 1067100.0%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 24,929 16,139 11,883 15,662 22,838 24,110 22,608 1.64%
PBT 9,182 4,337 -703 14,552 1,022 3,825 2,696 22.63%
Tax -2,384 -445 567 450 -56 -397 206 -
NP 6,798 3,892 -136 15,002 966 3,428 2,902 15.22%
-
NP to SH 6,127 3,273 -104 10,670 -1 2,941 2,282 17.87%
-
Tax Rate 25.96% 10.26% - -3.09% 5.48% 10.38% -7.64% -
Total Cost 18,131 12,247 12,019 660 21,872 20,682 19,706 -1.37%
-
Net Worth 542,661 541,959 548,979 562,318 596,717 545,469 351,010 7.52%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 542,661 541,959 548,979 562,318 596,717 545,469 351,010 7.52%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 27.27% 24.12% -1.14% 95.79% 4.23% 14.22% 12.84% -
ROE 1.13% 0.60% -0.02% 1.90% 0.00% 0.54% 0.65% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 35.51 22.99 16.93 22.31 32.53 34.34 32.20 1.64%
EPS 8.73 4.66 -0.15 15.20 0.00 4.19 3.25 17.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.73 7.72 7.82 8.01 8.50 7.77 5.00 7.52%
Adjusted Per Share Value based on latest NOSH - 70,202
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 35.51 22.99 16.92 22.31 32.53 34.34 32.20 1.64%
EPS 8.73 4.66 -0.15 15.20 0.00 4.19 3.25 17.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.729 7.719 7.819 8.0089 8.4989 7.769 4.9993 7.52%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 3.10 2.73 3.45 3.55 4.06 3.91 5.00 -
P/RPS 8.73 11.88 20.38 15.91 12.48 11.38 15.53 -9.14%
P/EPS 35.52 58.56 -2,328.82 23.36 -285,020.12 93.33 153.82 -21.65%
EY 2.82 1.71 -0.04 4.28 0.00 1.07 0.65 27.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.35 0.44 0.44 0.48 0.50 1.00 -14.15%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 27/08/20 28/08/19 27/08/18 28/08/17 25/08/16 27/08/15 -
Price 3.06 2.75 3.31 3.65 4.00 3.91 4.10 -
P/RPS 8.62 11.96 19.55 16.36 12.30 11.38 12.73 -6.28%
P/EPS 35.06 58.98 -2,234.31 24.01 -280,808.00 93.33 126.13 -19.19%
EY 2.85 1.70 -0.04 4.16 0.00 1.07 0.79 23.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.36 0.42 0.46 0.47 0.50 0.82 -11.26%

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