[NSOP] YoY TTM Result on 30-Jun-2019 [#2]

Stock

[NSOP] NEGRI SEMBILAN OIL PALMS BHD

Announcement Date

28-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- -112.8%

YoY- -105.68%

Quarter Report

2nd quarter 30.6.2019.pdf

Latest QR

Upcoming QR

NSOP's Result

NSOP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
TTM Result
Revenue	111,424	76,628	54,183	55,647	77,599	85,613	87,132	4.18%
YoY %	45.41%	41.42%	-2.63%	-28.29%	-9.36%	-1.74%	-	-
Horiz. %	127.88%	87.94%	62.18%	63.87%	89.06%	98.26%	100.00%	-
PBT	46,228	15,717	-815	-2,581	30,879	18,383	5,148	44.14%
YoY %	194.13%	2,028.47%	68.42%	-108.36%	67.98%	257.09%	-	-
Horiz. %	897.98%	305.30%	-15.83%	-50.14%	599.83%	357.09%	100.00%	-
Tax	-12,289	-4,878	212	1,635	-1,928	-3,987	-1,732	38.60%
YoY %	-151.93%	-2,400.94%	-87.03%	184.80%	51.64%	-130.20%	-	-
Horiz. %	709.53%	281.64%	-12.24%	-94.40%	111.32%	230.20%	100.00%	-
NP	33,939	10,839	-603	-946	28,951	14,396	3,416	46.59%
YoY %	213.12%	1,897.51%	36.26%	-103.27%	101.10%	321.43%	-	-
Horiz. %	993.53%	317.30%	-17.65%	-27.69%	847.51%	421.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,967	10,293	112	-1,223	21,513	10,238	3,460	44.06%
YoY %	200.85%	9,090.18%	109.16%	-105.68%	110.13%	195.90%	-	-
Horiz. %	895.00%	297.49%	3.24%	-35.35%	621.76%	295.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.58%	31.04%	-	-	6.24%	21.69%	33.64%	-
YoY %	-14.37%	0.00%	-	-	-71.23%	-35.52%	-	-
Horiz. %	79.01%	92.27%	-	-	18.55%	64.48%	100.00%	-
Total Cost	77,485	65,789	54,786	56,593	48,648	71,217	83,716	-1.28%
YoY %	17.78%	20.08%	-3.19%	16.33%	-31.69%	-14.93%	-	-
Horiz. %	92.56%	78.59%	65.44%	67.60%	58.11%	85.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	571,444	542,661	541,959	548,979	562,318	596,717	545,383	0.78%
YoY %	5.30%	0.13%	-1.28%	-2.37%	-5.76%	9.41%	-	-
Horiz. %	104.78%	99.50%	99.37%	100.66%	103.11%	109.41%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	11,934	7,722	2,808	4,212	7,722	4,212	4,210	18.95%
YoY %	54.55%	175.00%	-33.33%	-45.45%	83.33%	0.05%	-	-
Horiz. %	283.47%	183.42%	66.70%	100.05%	183.42%	100.05%	100.00%	-
Div Payout %	38.54%	75.02%	2,507.21%	0.00%	35.90%	41.14%	121.70%	-
YoY %	-48.63%	-97.01%	0.00%	0.00%	-12.74%	-66.20%	-	-
Horiz. %	31.67%	61.64%	2,060.16%	0.00%	29.50%	33.80%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	571,444	542,661	541,959	548,979	562,318	596,717	545,383	0.78%
YoY %	5.30%	0.13%	-1.28%	-2.37%	-5.76%	9.41%	-	-
Horiz. %	104.78%	99.50%	99.37%	100.66%	103.11%	109.41%	100.00%	-
NOSH	70,202	70,202	70,202	70,202	70,202	70,202	70,202	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	30.46%	14.14%	-1.11%	-1.70%	37.31%	16.82%	3.92%	-
YoY %	115.42%	1,373.87%	34.71%	-104.56%	121.82%	329.08%	-	-
Horiz. %	777.04%	360.71%	-28.32%	-43.37%	951.79%	429.08%	100.00%	-
ROE	5.42%	1.90%	0.02%	-0.22%	3.83%	1.72%	0.63%	-
YoY %	185.26%	9,400.00%	109.09%	-105.74%	122.67%	173.02%	-	-
Horiz. %	860.32%	301.59%	3.17%	-34.92%	607.94%	273.02%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	158.72	109.15	77.18	79.27	110.54	121.95	124.14	4.17%
YoY %	45.41%	41.42%	-2.64%	-28.29%	-9.36%	-1.76%	-	-
Horiz. %	127.86%	87.92%	62.17%	63.86%	89.04%	98.24%	100.00%	-
EPS	44.11	14.66	0.16	-1.74	30.64	14.58	4.93	44.05%
YoY %	200.89%	9,062.50%	109.20%	-105.68%	110.15%	195.74%	-	-
Horiz. %	894.73%	297.36%	3.25%	-35.29%	621.50%	295.74%	100.00%	-
DPS	17.00	11.00	4.00	6.00	11.00	6.00	6.00	18.94%
YoY %	54.55%	175.00%	-33.33%	-45.45%	83.33%	0.00%	-	-
Horiz. %	283.33%	183.33%	66.67%	100.00%	183.33%	100.00%	100.00%	-
NAPS	8.14	7.73	7.72	7.82	8.01	8.50	7.77	0.77%
YoY %	5.30%	0.13%	-1.28%	-2.37%	-5.76%	9.40%	-	-
Horiz. %	104.76%	99.49%	99.36%	100.64%	103.09%	109.40%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 70,202
RPS	158.72	109.15	77.18	79.27	110.54	121.95	124.12	4.18%
YoY %	45.41%	41.42%	-2.64%	-28.29%	-9.36%	-1.75%	-	-
Horiz. %	127.88%	87.94%	62.18%	63.87%	89.06%	98.25%	100.00%	-
EPS	44.11	14.66	0.16	-1.74	30.64	14.58	4.93	44.05%
YoY %	200.89%	9,062.50%	109.20%	-105.68%	110.15%	195.74%	-	-
Horiz. %	894.73%	297.36%	3.25%	-35.29%	621.50%	295.74%	100.00%	-
DPS	17.00	11.00	4.00	6.00	11.00	6.00	6.00	18.94%
YoY %	54.55%	175.00%	-33.33%	-45.45%	83.33%	0.00%	-	-
Horiz. %	283.33%	183.33%	66.67%	100.00%	183.33%	100.00%	100.00%	-
NAPS	8.14	7.73	7.72	7.82	8.01	8.50	7.7688	0.78%
YoY %	5.30%	0.13%	-1.28%	-2.37%	-5.76%	9.41%	-	-
Horiz. %	104.78%	99.50%	99.37%	100.66%	103.10%	109.41%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	3.66	3.10	2.73	3.45	3.55	4.06	3.91	-
P/RPS	2.31	2.84	3.54	4.35	3.21	3.33	3.15	-5.03%
YoY %	-18.66%	-19.77%	-18.62%	35.51%	-3.60%	5.71%	-	-
Horiz. %	73.33%	90.16%	112.38%	138.10%	101.90%	105.71%	100.00%	-
P/EPS	8.30	21.14	1,711.17	-198.04	11.58	27.84	79.32	-31.34%
YoY %	-60.74%	-98.76%	964.05%	-1,810.19%	-58.41%	-64.90%	-	-
Horiz. %	10.46%	26.65%	2,157.30%	-249.67%	14.60%	35.10%	100.00%	-
EY	12.05	4.73	0.06	-0.50	8.63	3.59	1.26	45.66%
YoY %	154.76%	7,783.33%	112.00%	-105.79%	140.39%	184.92%	-	-
Horiz. %	956.35%	375.40%	4.76%	-39.68%	684.92%	284.92%	100.00%	-
DY	4.64	3.55	1.47	1.74	3.10	1.48	1.53	20.30%
YoY %	30.70%	141.50%	-15.52%	-43.87%	109.46%	-3.27%	-	-
Horiz. %	303.27%	232.03%	96.08%	113.73%	202.61%	96.73%	100.00%	-
P/NAPS	0.45	0.40	0.35	0.44	0.44	0.48	0.50	-1.73%
YoY %	12.50%	14.29%	-20.45%	0.00%	-8.33%	-4.00%	-	-
Horiz. %	90.00%	80.00%	70.00%	88.00%	88.00%	96.00%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	26/08/22	26/08/21	27/08/20	28/08/19	27/08/18	28/08/17	25/08/16	-
Price	3.54	3.06	2.75	3.31	3.65	4.00	3.91	-
P/RPS	2.23	2.80	3.56	4.18	3.30	3.28	3.15	-5.59%
YoY %	-20.36%	-21.35%	-14.83%	26.67%	0.61%	4.13%	-	-
Horiz. %	70.79%	88.89%	113.02%	132.70%	104.76%	104.13%	100.00%	-
P/EPS	8.03	20.87	1,723.71	-190.00	11.91	27.43	79.32	-31.71%
YoY %	-61.52%	-98.79%	1,007.22%	-1,695.30%	-56.58%	-65.42%	-	-
Horiz. %	10.12%	26.31%	2,173.11%	-239.54%	15.02%	34.58%	100.00%	-
EY	12.46	4.79	0.06	-0.53	8.40	3.65	1.26	46.48%
YoY %	160.13%	7,883.33%	111.32%	-106.31%	130.14%	189.68%	-	-
Horiz. %	988.89%	380.16%	4.76%	-42.06%	666.67%	289.68%	100.00%	-
DY	4.80	3.59	1.45	1.81	3.01	1.50	1.53	20.98%
YoY %	33.70%	147.59%	-19.89%	-39.87%	100.67%	-1.96%	-	-
Horiz. %	313.73%	234.64%	94.77%	118.30%	196.73%	98.04%	100.00%	-
P/NAPS	0.43	0.40	0.36	0.42	0.46	0.47	0.50	-2.48%
YoY %	7.50%	11.11%	-14.29%	-8.70%	-2.13%	-6.00%	-	-
Horiz. %	86.00%	80.00%	72.00%	84.00%	92.00%	94.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos