[NSOP] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -8.47%
YoY- 87.42%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 83,211 58,309 54,131 67,814 87,319 86,412 81,910 0.26%
PBT 23,996 4,089 -8,025 29,512 18,822 3,951 -10,922 -
Tax -6,506 -1,089 2,880 -2,476 -4,252 -1,429 5,066 -
NP 17,490 3,000 -5,145 27,036 14,570 2,522 -5,856 -
-
NP to SH 16,245 2,960 -4,281 19,690 10,506 3,388 -4,817 -
-
Tax Rate 27.11% 26.63% - 8.39% 22.59% 36.17% - -
Total Cost 65,721 55,309 59,276 40,778 72,749 83,890 87,766 -4.70%
-
Net Worth 550,383 537,045 544,767 564,424 600,227 549,662 351,010 7.77%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 9,828 4,212 3,510 7,722 4,212 4,210 4,212 15.15%
Div Payout % 60.50% 142.30% 0.00% 39.22% 40.09% 124.28% 0.00% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 550,383 537,045 544,767 564,424 600,227 549,662 351,010 7.77%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 21.02% 5.15% -9.50% 39.87% 16.69% 2.92% -7.15% -
ROE 2.95% 0.55% -0.79% 3.49% 1.75% 0.62% -1.37% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 118.53 83.06 77.11 96.60 124.38 123.09 116.68 0.26%
EPS 23.14 4.22 -6.10 28.05 14.97 4.83 -6.86 -
DPS 14.00 6.00 5.00 11.00 6.00 6.00 6.00 15.15%
NAPS 7.84 7.65 7.76 8.04 8.55 7.83 5.00 7.77%
Adjusted Per Share Value based on latest NOSH - 70,202
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 118.51 83.05 77.10 96.59 124.37 123.07 116.66 0.26%
EPS 23.14 4.22 -6.10 28.04 14.96 4.83 -6.86 -
DPS 14.00 6.00 5.00 11.00 6.00 6.00 6.00 15.15%
NAPS 7.8389 7.649 7.759 8.0389 8.5489 7.8287 4.9993 7.77%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 3.20 2.94 3.33 3.50 3.91 4.10 4.22 -
P/RPS 2.70 3.54 4.32 3.62 3.14 3.33 3.62 -4.76%
P/EPS 13.83 69.73 -54.61 12.48 26.13 84.95 -61.50 -
EY 7.23 1.43 -1.83 8.01 3.83 1.18 -1.63 -
DY 4.38 2.04 1.50 3.14 1.53 1.46 1.42 20.63%
P/NAPS 0.41 0.38 0.43 0.44 0.46 0.52 0.84 -11.25%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 26/11/21 27/11/20 28/11/19 29/11/18 29/11/17 24/11/16 26/11/15 -
Price 3.14 3.16 3.40 3.20 3.90 4.03 4.20 -
P/RPS 2.65 3.80 4.41 3.31 3.14 3.27 3.60 -4.97%
P/EPS 13.57 74.95 -55.75 11.41 26.06 83.50 -61.21 -
EY 7.37 1.33 -1.79 8.76 3.84 1.20 -1.63 -
DY 4.46 1.90 1.47 3.44 1.54 1.49 1.43 20.85%
P/NAPS 0.40 0.41 0.44 0.40 0.46 0.51 0.84 -11.62%

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