[NSOP] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 77.33%
YoY- 23.13%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 67,838 49,927 59,426 84,775 86,885 85,630 85,930 -3.86%
PBT 10,872 -5,855 12,674 17,349 11,922 4,019 -11,300 -
Tax -2,939 1,224 1,518 -2,434 -1,443 -1,129 3,922 -
NP 7,933 -4,631 14,192 14,915 10,479 2,890 -7,378 -
-
NP to SH 7,439 -3,265 9,551 10,842 8,805 2,801 -5,523 -
-
Tax Rate 27.03% - -11.98% 14.03% 12.10% 28.09% - -
Total Cost 59,905 54,558 45,234 69,860 76,406 82,740 93,308 -7.11%
-
Net Worth 546,873 537,747 550,383 567,232 561,616 543,718 351,010 7.66%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 7,722 2,808 4,212 7,722 6,318 4,210 4,911 7.82%
Div Payout % 103.81% 0.00% 44.10% 71.23% 71.76% 150.33% 0.00% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 546,873 537,747 550,383 567,232 561,616 543,718 351,010 7.66%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 11.69% -9.28% 23.88% 17.59% 12.06% 3.37% -8.59% -
ROE 1.36% -0.61% 1.74% 1.91% 1.57% 0.52% -1.57% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 96.63 71.12 84.65 120.76 123.76 122.05 122.40 -3.86%
EPS 10.60 -4.65 13.61 15.44 12.54 3.99 -7.87 -
DPS 11.00 4.00 6.00 11.00 9.00 6.00 7.00 7.81%
NAPS 7.79 7.66 7.84 8.08 8.00 7.75 5.00 7.66%
Adjusted Per Share Value based on latest NOSH - 70,202
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 96.63 71.12 84.65 120.76 123.76 121.98 122.40 -3.86%
EPS 10.60 -4.65 13.61 15.44 12.54 3.99 -7.87 -
DPS 11.00 4.00 6.00 11.00 9.00 6.00 7.00 7.81%
NAPS 7.79 7.66 7.84 8.08 8.00 7.7451 5.00 7.66%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 3.26 2.40 3.20 3.66 4.25 4.08 4.88 -
P/RPS 3.37 3.37 3.78 3.03 3.43 3.34 3.99 -2.77%
P/EPS 30.76 -51.60 23.52 23.70 33.89 102.19 -62.03 -
EY 3.25 -1.94 4.25 4.22 2.95 0.98 -1.61 -
DY 3.37 1.67 1.87 3.01 2.12 1.47 1.43 15.34%
P/NAPS 0.42 0.31 0.41 0.45 0.53 0.53 0.98 -13.15%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 22/06/21 29/06/20 29/05/19 23/05/18 29/05/17 26/05/16 28/05/15 -
Price 3.10 2.73 3.30 3.67 4.16 4.10 4.85 -
P/RPS 3.21 3.84 3.90 3.04 3.36 3.36 3.96 -3.43%
P/EPS 29.25 -58.70 24.26 23.76 33.17 102.69 -61.65 -
EY 3.42 -1.70 4.12 4.21 3.01 0.97 -1.62 -
DY 3.55 1.47 1.82 3.00 2.16 1.46 1.44 16.21%
P/NAPS 0.40 0.36 0.42 0.45 0.52 0.53 0.97 -13.71%

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