[NSOP] YoY Quarter Result on 31-Mar-2020 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -39.05%
YoY- -234.56%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 20,738 26,584 18,896 13,441 14,150 16,910 20,752 -0.01%
PBT 2,684 13,600 8,287 -497 -716 9,979 5,214 -10.47%
Tax -796 -3,111 -2,144 -426 391 -346 -413 11.55%
NP 1,888 10,489 6,143 -923 -325 9,633 4,801 -14.39%
-
NP to SH 1,834 9,592 5,183 -997 -298 7,007 4,033 -12.30%
-
Tax Rate 29.66% 22.88% 25.87% - - 3.47% 7.92% -
Total Cost 18,850 16,095 12,753 14,364 14,475 7,277 15,951 2.82%
-
Net Worth 587,590 577,060 546,873 537,747 550,383 567,232 561,616 0.75%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 1,404 7,020 4,914 1,404 2,106 3,510 2,106 -6.53%
Div Payout % 76.56% 73.19% 94.81% 0.00% 0.00% 50.09% 52.22% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 587,590 577,060 546,873 537,747 550,383 567,232 561,616 0.75%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 9.10% 39.46% 32.51% -6.87% -2.30% 56.97% 23.14% -
ROE 0.31% 1.66% 0.95% -0.19% -0.05% 1.24% 0.72% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 29.54 37.87 26.92 19.15 20.16 24.09 29.56 -0.01%
EPS 2.61 13.66 7.38 -1.42 -0.42 9.98 5.74 -12.30%
DPS 2.00 10.00 7.00 2.00 3.00 5.00 3.00 -6.53%
NAPS 8.37 8.22 7.79 7.66 7.84 8.08 8.00 0.75%
Adjusted Per Share Value based on latest NOSH - 70,202
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 29.54 37.87 26.92 19.15 20.16 24.09 29.56 -0.01%
EPS 2.61 13.66 7.38 -1.42 -0.42 9.98 5.74 -12.30%
DPS 2.00 10.00 7.00 2.00 3.00 5.00 3.00 -6.53%
NAPS 8.37 8.22 7.79 7.66 7.84 8.08 8.00 0.75%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 3.50 3.66 3.26 2.40 3.20 3.66 4.25 -
P/RPS 11.85 9.67 12.11 12.54 15.88 15.19 14.38 -3.17%
P/EPS 133.97 26.79 44.16 -168.99 -753.85 36.67 73.98 10.39%
EY 0.75 3.73 2.26 -0.59 -0.13 2.73 1.35 -9.32%
DY 0.57 2.73 2.15 0.83 0.94 1.37 0.71 -3.59%
P/NAPS 0.42 0.45 0.42 0.31 0.41 0.45 0.53 -3.80%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/05/23 30/05/22 22/06/21 29/06/20 29/05/19 23/05/18 29/05/17 -
Price 3.40 3.97 3.10 2.73 3.30 3.67 4.16 -
P/RPS 11.51 10.48 11.52 14.26 16.37 15.24 14.07 -3.29%
P/EPS 130.15 29.06 41.99 -192.23 -777.40 36.77 72.41 10.26%
EY 0.77 3.44 2.38 -0.52 -0.13 2.72 1.38 -9.26%
DY 0.59 2.52 2.26 0.73 0.91 1.36 0.72 -3.26%
P/NAPS 0.41 0.48 0.40 0.36 0.42 0.45 0.52 -3.88%

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