[NSOP] YoY Quarter Result on 30-Jun-2023 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
25-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 226.99%
YoY- -30.78%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 30,586 23,262 35,496 24,929 16,139 11,883 15,662 11.78%
PBT 15,227 7,906 13,538 9,182 4,337 -703 14,552 0.75%
Tax -2,822 -1,128 -3,817 -2,384 -445 567 450 -
NP 12,405 6,778 9,721 6,798 3,892 -136 15,002 -3.11%
-
NP to SH 10,959 5,997 8,664 6,127 3,273 -104 10,670 0.44%
-
Tax Rate 18.53% 14.27% 28.19% 25.96% 10.26% - -3.09% -
Total Cost 18,181 16,484 25,775 18,131 12,247 12,019 660 73.69%
-
Net Worth 628,307 599,525 571,444 542,661 541,959 548,979 562,318 1.86%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 628,307 599,525 571,444 542,661 541,959 548,979 562,318 1.86%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 40.56% 29.14% 27.39% 27.27% 24.12% -1.14% 95.79% -
ROE 1.74% 1.00% 1.52% 1.13% 0.60% -0.02% 1.90% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 43.57 33.14 50.56 35.51 22.99 16.93 22.31 11.79%
EPS 15.61 8.54 12.34 8.73 4.66 -0.15 15.20 0.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.95 8.54 8.14 7.73 7.72 7.82 8.01 1.86%
Adjusted Per Share Value based on latest NOSH - 70,202
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 43.56 33.13 50.56 35.51 22.99 16.92 22.31 11.78%
EPS 15.61 8.54 12.34 8.73 4.66 -0.15 15.20 0.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.9488 8.5389 8.1389 7.729 7.719 7.819 8.0089 1.86%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 3.75 3.55 3.66 3.10 2.73 3.45 3.55 -
P/RPS 8.61 10.71 7.24 8.73 11.88 20.38 15.91 -9.71%
P/EPS 24.02 41.56 29.66 35.52 58.56 -2,328.82 23.36 0.46%
EY 4.16 2.41 3.37 2.82 1.71 -0.04 4.28 -0.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.45 0.40 0.35 0.44 0.44 -0.77%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 25/08/23 26/08/22 26/08/21 27/08/20 28/08/19 27/08/18 -
Price 3.64 3.39 3.54 3.06 2.75 3.31 3.65 -
P/RPS 8.35 10.23 7.00 8.62 11.96 19.55 16.36 -10.59%
P/EPS 23.32 39.68 28.68 35.06 58.98 -2,234.31 24.01 -0.48%
EY 4.29 2.52 3.49 2.85 1.70 -0.04 4.16 0.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.40 0.43 0.40 0.36 0.42 0.46 -1.89%

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