[NSOP] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -27.24%
YoY- -134.18%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 105,911 100,857 67,838 49,927 59,426 84,775 86,885 3.35%
PBT 30,371 41,872 10,872 -5,855 12,674 17,349 11,922 16.85%
Tax -7,632 -10,856 -2,939 1,224 1,518 -2,434 -1,443 31.97%
NP 22,739 31,016 7,933 -4,631 14,192 14,915 10,479 13.77%
-
NP to SH 19,936 28,430 7,439 -3,265 9,551 10,842 8,805 14.58%
-
Tax Rate 25.13% 25.93% 27.03% - -11.98% 14.03% 12.10% -
Total Cost 83,172 69,841 59,905 54,558 45,234 69,860 76,406 1.42%
-
Net Worth 587,590 577,060 546,873 537,747 550,383 567,232 561,616 0.75%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 6,318 11,934 7,722 2,808 4,212 7,722 6,318 0.00%
Div Payout % 31.69% 41.98% 103.81% 0.00% 44.10% 71.23% 71.76% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 587,590 577,060 546,873 537,747 550,383 567,232 561,616 0.75%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 21.47% 30.75% 11.69% -9.28% 23.88% 17.59% 12.06% -
ROE 3.39% 4.93% 1.36% -0.61% 1.74% 1.91% 1.57% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 150.87 143.67 96.63 71.12 84.65 120.76 123.76 3.35%
EPS 28.40 40.50 10.60 -4.65 13.61 15.44 12.54 14.58%
DPS 9.00 17.00 11.00 4.00 6.00 11.00 9.00 0.00%
NAPS 8.37 8.22 7.79 7.66 7.84 8.08 8.00 0.75%
Adjusted Per Share Value based on latest NOSH - 70,202
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 150.85 143.65 96.62 71.11 84.64 120.74 123.75 3.35%
EPS 28.39 40.49 10.60 -4.65 13.60 15.44 12.54 14.58%
DPS 9.00 17.00 11.00 4.00 6.00 11.00 9.00 0.00%
NAPS 8.3689 8.2189 7.789 7.659 7.8389 8.0789 7.9989 0.75%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 3.50 3.66 3.26 2.40 3.20 3.66 4.25 -
P/RPS 2.32 2.55 3.37 3.37 3.78 3.03 3.43 -6.30%
P/EPS 12.32 9.04 30.76 -51.60 23.52 23.70 33.89 -15.51%
EY 8.11 11.06 3.25 -1.94 4.25 4.22 2.95 18.34%
DY 2.57 4.64 3.37 1.67 1.87 3.01 2.12 3.25%
P/NAPS 0.42 0.45 0.42 0.31 0.41 0.45 0.53 -3.80%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/05/23 30/05/22 22/06/21 29/06/20 29/05/19 23/05/18 29/05/17 -
Price 3.40 3.97 3.10 2.73 3.30 3.67 4.16 -
P/RPS 2.25 2.76 3.21 3.84 3.90 3.04 3.36 -6.46%
P/EPS 11.97 9.80 29.25 -58.70 24.26 23.76 33.17 -15.61%
EY 8.35 10.20 3.42 -1.70 4.12 4.21 3.01 18.52%
DY 2.65 4.28 3.55 1.47 1.82 3.00 2.16 3.46%
P/NAPS 0.41 0.48 0.40 0.36 0.42 0.45 0.52 -3.88%

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