[NSOP] YoY Quarter Result on 30-Sep-2017 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 343500.0%
YoY- 8.46%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 17,178 13,052 14,568 24,353 22,647 23,367 24,125 -5.49%
PBT 2,176 -2,728 2,716 4,083 3,644 4,841 3,429 -7.29%
Tax -830 471 -774 -226 39 -264 -676 3.47%
NP 1,346 -2,257 1,942 3,857 3,683 4,577 2,753 -11.23%
-
NP to SH 1,401 -1,447 1,611 3,434 3,166 3,238 2,146 -6.85%
-
Tax Rate 38.14% - 28.50% 5.54% -1.07% 5.45% 19.71% -
Total Cost 15,832 15,309 12,626 20,496 18,964 18,790 21,372 -4.87%
-
Net Worth 537,045 544,767 564,424 600,227 549,681 351,010 389,621 5.48%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 2,808 1,404 2,106 2,106 2,106 2,106 2,808 0.00%
Div Payout % 200.43% 0.00% 130.73% 61.33% 66.52% 65.04% 130.85% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 537,045 544,767 564,424 600,227 549,681 351,010 389,621 5.48%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 7.84% -17.29% 13.33% 15.84% 16.26% 19.59% 11.41% -
ROE 0.26% -0.27% 0.29% 0.57% 0.58% 0.92% 0.55% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 24.47 18.59 20.75 34.69 32.26 33.29 34.37 -5.50%
EPS 2.00 -2.06 2.29 4.89 4.51 4.61 3.06 -6.83%
DPS 4.00 2.00 3.00 3.00 3.00 3.00 4.00 0.00%
NAPS 7.65 7.76 8.04 8.55 7.83 5.00 5.55 5.48%
Adjusted Per Share Value based on latest NOSH - 70,202
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 24.47 18.59 20.75 34.69 32.26 33.28 34.36 -5.49%
EPS 2.00 -2.06 2.29 4.89 4.51 4.61 3.06 -6.83%
DPS 4.00 2.00 3.00 3.00 3.00 3.00 4.00 0.00%
NAPS 7.649 7.759 8.0389 8.5489 7.829 4.9993 5.5493 5.48%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 2.94 3.33 3.50 3.91 4.10 4.22 5.45 -
P/RPS 12.02 17.91 16.87 11.27 12.71 12.68 15.86 -4.51%
P/EPS 147.32 -161.56 152.52 79.93 90.91 91.49 178.29 -3.12%
EY 0.68 -0.62 0.66 1.25 1.10 1.09 0.56 3.28%
DY 1.36 0.60 0.86 0.77 0.73 0.71 0.73 10.91%
P/NAPS 0.38 0.43 0.44 0.46 0.52 0.84 0.98 -14.59%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 28/11/19 29/11/18 29/11/17 24/11/16 26/11/15 27/11/14 -
Price 3.16 3.40 3.20 3.90 4.03 4.20 5.50 -
P/RPS 12.91 18.29 15.42 11.24 12.49 12.62 16.00 -3.51%
P/EPS 158.34 -164.95 139.45 79.73 89.36 91.06 179.92 -2.10%
EY 0.63 -0.61 0.72 1.25 1.12 1.10 0.56 1.98%
DY 1.27 0.59 0.94 0.77 0.74 0.71 0.73 9.65%
P/NAPS 0.41 0.44 0.40 0.46 0.51 0.84 0.99 -13.65%

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