[NSOP] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 18.48%
YoY- -126.62%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 67,814 87,319 86,412 81,910 93,970 70,849 91,657 -4.89%
PBT 29,512 18,822 3,951 -10,922 28,708 226 33,762 -2.21%
Tax -2,476 -4,252 -1,429 5,066 -6,885 962 -7,301 -16.48%
NP 27,036 14,570 2,522 -5,856 21,823 1,188 26,461 0.35%
-
NP to SH 19,690 10,506 3,388 -4,817 18,095 543 20,980 -1.05%
-
Tax Rate 8.39% 22.59% 36.17% - 23.98% -425.66% 21.62% -
Total Cost 40,778 72,749 83,890 87,766 72,147 69,661 65,196 -7.51%
-
Net Worth 564,424 600,227 549,662 351,010 389,621 384,004 394,535 6.14%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 7,722 4,212 4,210 4,212 6,318 6,318 20,358 -14.91%
Div Payout % 39.22% 40.09% 124.28% 0.00% 34.92% 1,163.57% 97.04% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 564,424 600,227 549,662 351,010 389,621 384,004 394,535 6.14%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 39.87% 16.69% 2.92% -7.15% 23.22% 1.68% 28.87% -
ROE 3.49% 1.75% 0.62% -1.37% 4.64% 0.14% 5.32% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 96.60 124.38 123.09 116.68 133.86 100.92 130.56 -4.89%
EPS 28.05 14.97 4.83 -6.86 25.78 0.77 29.89 -1.05%
DPS 11.00 6.00 6.00 6.00 9.00 9.00 29.00 -14.91%
NAPS 8.04 8.55 7.83 5.00 5.55 5.47 5.62 6.14%
Adjusted Per Share Value based on latest NOSH - 70,202
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 96.59 124.37 123.07 116.66 133.84 100.91 130.54 -4.89%
EPS 28.04 14.96 4.83 -6.86 25.77 0.77 29.88 -1.05%
DPS 11.00 6.00 6.00 6.00 9.00 9.00 29.00 -14.91%
NAPS 8.0389 8.5489 7.8287 4.9993 5.5493 5.4693 5.6192 6.14%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 3.50 3.91 4.10 4.22 5.45 5.40 5.90 -
P/RPS 3.62 3.14 3.33 3.62 4.07 5.35 4.52 -3.63%
P/EPS 12.48 26.13 84.95 -61.50 21.14 698.14 19.74 -7.35%
EY 8.01 3.83 1.18 -1.63 4.73 0.14 5.07 7.91%
DY 3.14 1.53 1.46 1.42 1.65 1.67 4.92 -7.20%
P/NAPS 0.44 0.46 0.52 0.84 0.98 0.99 1.05 -13.48%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 29/11/17 24/11/16 26/11/15 27/11/14 29/11/13 30/11/12 -
Price 3.20 3.90 4.03 4.20 5.50 5.65 5.80 -
P/RPS 3.31 3.14 3.27 3.60 4.11 5.60 4.44 -4.77%
P/EPS 11.41 26.06 83.50 -61.21 21.34 730.46 19.41 -8.47%
EY 8.76 3.84 1.20 -1.63 4.69 0.14 5.15 9.25%
DY 3.44 1.54 1.49 1.43 1.64 1.59 5.00 -6.03%
P/NAPS 0.40 0.46 0.51 0.84 0.99 1.03 1.03 -14.57%

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