[NSOP] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 209.24%
YoY- 247.07%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 62,186 88,617 84,683 84,894 89,057 74,672 85,349 -5.13%
PBT 23,369 10,087 3,628 6,902 -7,721 28,985 15,197 7.43%
Tax 781 -2,046 -1,015 -785 2,720 -6,714 -2,628 -
NP 24,150 8,041 2,613 6,117 -5,001 22,271 12,569 11.49%
-
NP to SH 16,856 6,114 2,541 5,262 -3,578 18,292 10,148 8.82%
-
Tax Rate -3.34% 20.28% 27.98% 11.37% - 23.16% 17.29% -
Total Cost 38,036 80,576 82,070 78,777 94,058 52,401 72,780 -10.24%
-
Net Worth 548,979 566,530 553,191 388,928 380,494 387,515 376,282 6.49%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 5,616 6,318 6,316 4,212 6,318 6,318 20,358 -19.30%
Div Payout % 33.32% 103.34% 248.59% 80.05% 0.00% 34.54% 200.62% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 548,979 566,530 553,191 388,928 380,494 387,515 376,282 6.49%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 38.84% 9.07% 3.09% 7.21% -5.62% 29.83% 14.73% -
ROE 3.07% 1.08% 0.46% 1.35% -0.94% 4.72% 2.70% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 88.58 126.23 120.63 120.05 126.86 106.37 121.58 -5.13%
EPS 24.01 8.71 3.62 7.44 -5.10 26.06 14.46 8.81%
DPS 8.00 9.00 9.00 6.00 9.00 9.00 29.00 -19.30%
NAPS 7.82 8.07 7.88 5.50 5.42 5.52 5.36 6.49%
Adjusted Per Share Value based on latest NOSH - 70,202
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 88.58 126.23 120.63 120.93 126.86 106.37 121.58 -5.13%
EPS 24.01 8.71 3.62 7.50 -5.10 26.06 14.46 8.81%
DPS 8.00 9.00 9.00 6.00 9.00 9.00 29.00 -19.30%
NAPS 7.82 8.07 7.88 5.5401 5.42 5.52 5.36 6.49%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 3.15 3.80 4.02 3.98 5.00 5.60 5.62 -
P/RPS 3.56 3.01 3.33 3.32 3.94 5.26 4.62 -4.24%
P/EPS 13.12 43.63 111.06 53.49 -98.10 21.49 38.88 -16.55%
EY 7.62 2.29 0.90 1.87 -1.02 4.65 2.57 19.84%
DY 2.54 2.37 2.24 1.51 1.80 1.61 5.16 -11.13%
P/NAPS 0.40 0.47 0.51 0.72 0.92 1.01 1.05 -14.85%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 28/02/18 28/02/17 25/02/16 26/02/15 27/02/14 28/02/13 -
Price 3.30 3.80 4.18 4.05 4.91 5.85 5.60 -
P/RPS 3.73 3.01 3.47 3.37 3.87 5.50 4.61 -3.46%
P/EPS 13.74 43.63 115.48 54.43 -96.34 22.45 38.74 -15.85%
EY 7.28 2.29 0.87 1.84 -1.04 4.45 2.58 18.86%
DY 2.42 2.37 2.15 1.48 1.83 1.54 5.18 -11.90%
P/NAPS 0.42 0.47 0.53 0.74 0.91 1.06 1.04 -14.01%

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