[NSOP] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -27.13%
YoY- 321.59%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 23,384 21,231 25,583 15,625 11,551 15,046 20,674 2.07%
PBT 2,476 737 8,635 -3,928 -1,927 -3,878 2,265 1.49%
Tax -50 -356 -2,903 480 612 1,451 -1,806 -44.98%
NP 2,426 381 5,732 -3,448 -1,315 -2,427 459 31.96%
-
NP to SH 2,386 401 5,358 -2,418 -717 -2,432 402 34.53%
-
Tax Rate 2.02% 48.30% 33.62% - - - 79.74% -
Total Cost 20,958 20,850 19,851 19,073 12,866 17,473 20,215 0.60%
-
Net Worth 608,651 582,676 555,999 537,045 545,469 548,979 566,530 1.20%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - 2,106 -
Div Payout % - - - - - - 523.90% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 608,651 582,676 555,999 537,045 545,469 548,979 566,530 1.20%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 10.37% 1.79% 22.41% -22.07% -11.38% -16.13% 2.22% -
ROE 0.39% 0.07% 0.96% -0.45% -0.13% -0.44% 0.07% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 33.31 30.24 36.44 22.26 16.45 21.43 29.45 2.07%
EPS 3.40 0.57 7.63 -3.44 -1.02 -3.46 0.57 34.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 8.67 8.30 7.92 7.65 7.77 7.82 8.07 1.20%
Adjusted Per Share Value based on latest NOSH - 70,202
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 33.31 30.24 36.44 22.25 16.45 21.43 29.45 2.07%
EPS 3.40 0.57 7.63 -3.44 -1.02 -3.46 0.57 34.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 8.6688 8.2989 7.9189 7.649 7.769 7.819 8.0689 1.20%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 3.13 3.50 3.08 3.20 3.60 3.15 3.80 -
P/RPS 9.40 11.57 8.45 14.38 21.88 14.70 12.90 -5.13%
P/EPS 92.09 612.74 40.36 -92.91 -352.48 -90.93 663.60 -28.03%
EY 1.09 0.16 2.48 -1.08 -0.28 -1.10 0.15 39.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.79 -
P/NAPS 0.36 0.42 0.39 0.42 0.46 0.40 0.47 -4.34%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 27/02/23 25/02/22 30/03/21 28/02/20 27/02/19 28/02/18 -
Price 3.37 3.40 3.85 0.00 3.28 3.30 3.80 -
P/RPS 10.12 11.24 10.56 0.00 19.93 15.40 12.90 -3.96%
P/EPS 99.15 595.23 50.44 0.00 -321.15 -95.26 663.60 -27.14%
EY 1.01 0.17 1.98 0.00 -0.31 -1.05 0.15 37.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.79 -
P/NAPS 0.39 0.41 0.49 0.00 0.42 0.42 0.47 -3.06%

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