[NSOP] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -109.17%
YoY- 97.19%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 15,046 20,674 19,376 21,105 18,121 23,034 19,211 -3.98%
PBT -3,878 2,265 -761 -113 -18,262 18,167 -10,592 -15.41%
Tax 1,451 -1,806 -672 -1,164 4,765 -4,840 2,836 -10.56%
NP -2,427 459 -1,433 -1,277 -13,497 13,327 -7,756 -17.59%
-
NP to SH -2,432 402 -1,335 -297 -10,567 11,106 -6,643 -15.41%
-
Tax Rate - 79.74% - - - 26.64% - -
Total Cost 17,473 20,215 20,809 22,382 31,618 9,707 26,967 -6.97%
-
Net Worth 548,979 566,530 553,191 386,111 380,494 387,515 376,282 6.49%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - 2,106 2,106 - - - - -
Div Payout % - 523.90% 0.00% - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 548,979 566,530 553,191 386,111 380,494 387,515 376,282 6.49%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -16.13% 2.22% -7.40% -6.05% -74.48% 57.86% -40.37% -
ROE -0.44% 0.07% -0.24% -0.08% -2.78% 2.87% -1.77% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 21.43 29.45 27.60 30.06 25.81 32.81 27.37 -3.99%
EPS -3.46 0.57 -1.90 -0.42 -15.05 15.82 -9.46 -15.42%
DPS 0.00 3.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 7.82 8.07 7.88 5.50 5.42 5.52 5.36 6.49%
Adjusted Per Share Value based on latest NOSH - 70,202
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 21.43 29.45 27.60 30.06 25.81 32.81 27.36 -3.98%
EPS -3.46 0.57 -1.90 -0.42 -15.05 15.82 -9.46 -15.42%
DPS 0.00 3.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 7.819 8.0689 7.8789 5.4993 5.4193 5.5193 5.3593 6.49%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 3.15 3.80 4.02 3.98 5.00 5.60 5.62 -
P/RPS 14.70 12.90 14.57 13.24 19.37 17.07 20.54 -5.42%
P/EPS -90.93 663.60 -211.39 -940.75 -33.22 35.40 -59.39 7.35%
EY -1.10 0.15 -0.47 -0.11 -3.01 2.83 -1.68 -6.81%
DY 0.00 0.79 0.75 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.47 0.51 0.72 0.92 1.01 1.05 -14.85%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 28/02/18 28/02/17 25/02/16 26/02/15 27/02/14 28/02/13 -
Price 3.30 3.80 4.18 4.05 4.91 5.85 5.60 -
P/RPS 15.40 12.90 15.14 13.47 19.02 17.83 20.46 -4.62%
P/EPS -95.26 663.60 -219.81 -957.30 -32.62 36.98 -59.18 8.25%
EY -1.05 0.15 -0.45 -0.10 -3.07 2.70 -1.69 -7.62%
DY 0.00 0.79 0.72 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.47 0.53 0.74 0.91 1.06 1.04 -14.01%

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