[NSOP] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -250.04%
YoY- -121.74%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 116,109 83,211 58,309 54,131 67,814 87,319 86,412 5.04%
PBT 49,185 23,996 4,089 -8,025 29,512 18,822 3,951 52.20%
Tax -12,494 -6,506 -1,089 2,880 -2,476 -4,252 -1,429 43.50%
NP 36,691 17,490 3,000 -5,145 27,036 14,570 2,522 56.21%
-
NP to SH 32,651 16,245 2,960 -4,281 19,690 10,506 3,388 45.85%
-
Tax Rate 25.40% 27.11% 26.63% - 8.39% 22.59% 36.17% -
Total Cost 79,418 65,721 55,309 59,276 40,778 72,749 83,890 -0.90%
-
Net Worth 582,676 550,383 537,045 544,767 564,424 600,227 549,662 0.97%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 11,934 9,828 4,212 3,510 7,722 4,212 4,210 18.95%
Div Payout % 36.55% 60.50% 142.30% 0.00% 39.22% 40.09% 124.28% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 582,676 550,383 537,045 544,767 564,424 600,227 549,662 0.97%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 31.60% 21.02% 5.15% -9.50% 39.87% 16.69% 2.92% -
ROE 5.60% 2.95% 0.55% -0.79% 3.49% 1.75% 0.62% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 165.39 118.53 83.06 77.11 96.60 124.38 123.09 5.04%
EPS 46.51 23.14 4.22 -6.10 28.05 14.97 4.83 45.83%
DPS 17.00 14.00 6.00 5.00 11.00 6.00 6.00 18.94%
NAPS 8.30 7.84 7.65 7.76 8.04 8.55 7.83 0.97%
Adjusted Per Share Value based on latest NOSH - 70,202
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 165.37 118.51 83.05 77.10 96.59 124.37 123.07 5.04%
EPS 46.50 23.14 4.22 -6.10 28.04 14.96 4.83 45.82%
DPS 17.00 14.00 6.00 5.00 11.00 6.00 6.00 18.94%
NAPS 8.2989 7.8389 7.649 7.759 8.0389 8.5489 7.8287 0.97%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 3.79 3.20 2.94 3.33 3.50 3.91 4.10 -
P/RPS 2.29 2.70 3.54 4.32 3.62 3.14 3.33 -6.04%
P/EPS 8.15 13.83 69.73 -54.61 12.48 26.13 84.95 -32.32%
EY 12.27 7.23 1.43 -1.83 8.01 3.83 1.18 47.71%
DY 4.49 4.38 2.04 1.50 3.14 1.53 1.46 20.58%
P/NAPS 0.46 0.41 0.38 0.43 0.44 0.46 0.52 -2.02%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 26/11/21 27/11/20 28/11/19 29/11/18 29/11/17 24/11/16 -
Price 3.45 3.14 3.16 3.40 3.20 3.90 4.03 -
P/RPS 2.09 2.65 3.80 4.41 3.31 3.14 3.27 -7.18%
P/EPS 7.42 13.57 74.95 -55.75 11.41 26.06 83.50 -33.18%
EY 13.48 7.37 1.33 -1.79 8.76 3.84 1.20 49.62%
DY 4.93 4.46 1.90 1.47 3.44 1.54 1.49 22.05%
P/NAPS 0.42 0.40 0.41 0.44 0.40 0.46 0.51 -3.18%

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