[NSOP] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -46.77%
YoY- 150.72%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 59,426 84,775 86,885 85,630 85,930 78,810 81,792 -5.18%
PBT 12,674 17,349 11,922 4,019 -11,300 29,285 12,900 -0.29%
Tax 1,518 -2,434 -1,443 -1,129 3,922 -6,871 -2,126 -
NP 14,192 14,915 10,479 2,890 -7,378 22,414 10,774 4.69%
-
NP to SH 9,551 10,842 8,805 2,801 -5,523 18,358 8,516 1.92%
-
Tax Rate -11.98% 14.03% 12.10% 28.09% - 23.46% 16.48% -
Total Cost 45,234 69,860 76,406 82,740 93,308 56,396 71,018 -7.23%
-
Net Worth 550,383 567,232 561,616 543,718 351,010 388,919 380,494 6.34%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 4,212 7,722 6,318 4,210 4,911 7,020 12,636 -16.72%
Div Payout % 44.10% 71.23% 71.76% 150.33% 0.00% 38.24% 148.38% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 550,383 567,232 561,616 543,718 351,010 388,919 380,494 6.34%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 23.88% 17.59% 12.06% 3.37% -8.59% 28.44% 13.17% -
ROE 1.74% 1.91% 1.57% 0.52% -1.57% 4.72% 2.24% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 84.65 120.76 123.76 122.05 122.40 112.26 116.51 -5.18%
EPS 13.61 15.44 12.54 3.99 -7.87 26.15 12.13 1.93%
DPS 6.00 11.00 9.00 6.00 7.00 10.00 18.00 -16.72%
NAPS 7.84 8.08 8.00 7.75 5.00 5.54 5.42 6.34%
Adjusted Per Share Value based on latest NOSH - 70,202
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 84.64 120.74 123.75 121.96 122.39 112.25 116.49 -5.18%
EPS 13.60 15.44 12.54 3.99 -7.87 26.15 12.13 1.92%
DPS 6.00 11.00 9.00 6.00 6.99 10.00 18.00 -16.72%
NAPS 7.8389 8.0789 7.9989 7.744 4.9993 5.5393 5.4193 6.34%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 3.20 3.66 4.25 4.08 4.88 5.85 5.51 -
P/RPS 3.78 3.03 3.43 3.34 3.99 5.21 4.73 -3.66%
P/EPS 23.52 23.70 33.89 102.19 -62.03 22.37 45.42 -10.38%
EY 4.25 4.22 2.95 0.98 -1.61 4.47 2.20 11.59%
DY 1.87 3.01 2.12 1.47 1.43 1.71 3.27 -8.88%
P/NAPS 0.41 0.45 0.53 0.53 0.98 1.06 1.02 -14.08%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 23/05/18 29/05/17 26/05/16 28/05/15 29/05/14 31/05/13 -
Price 3.30 3.67 4.16 4.10 4.85 5.90 5.66 -
P/RPS 3.90 3.04 3.36 3.36 3.96 5.26 4.86 -3.59%
P/EPS 24.26 23.76 33.17 102.69 -61.65 22.56 46.66 -10.32%
EY 4.12 4.21 3.01 0.97 -1.62 4.43 2.14 11.53%
DY 1.82 3.00 2.16 1.46 1.44 1.69 3.18 -8.87%
P/NAPS 0.42 0.45 0.52 0.53 0.97 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