Highlights

[NSOP] QoQ Quarter Result on 2015-06-30 [#2]

Stock [NSOP]: NEGRI SEMBILAN OIL PALMS BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     892.17%    YoY -     -14.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 18,550 21,105 23,367 22,608 17,814 18,121 24,125 -16.06%
  QoQ % -12.11% -9.68% 3.36% 26.91% -1.69% -24.89% -
  Horiz. % 76.89% 87.48% 96.86% 93.71% 73.84% 75.11% 100.00%
PBT -3,080 -113 4,841 2,696 -197 -18,262 3,429 -
  QoQ % -2,625.66% -102.33% 79.56% 1,468.53% 98.92% -632.58% -
  Horiz. % -89.82% -3.30% 141.18% 78.62% -5.75% -532.58% 100.00%
Tax 15 -1,164 -264 206 359 4,765 -676 -
  QoQ % 101.29% -340.91% -228.16% -42.62% -92.47% 804.88% -
  Horiz. % -2.22% 172.19% 39.05% -30.47% -53.11% -704.88% 100.00%
NP -3,065 -1,277 4,577 2,902 162 -13,497 2,753 -
  QoQ % -140.02% -127.90% 57.72% 1,691.36% 101.20% -590.27% -
  Horiz. % -111.33% -46.39% 166.26% 105.41% 5.88% -490.27% 100.00%
NP to SH -2,231 -297 3,238 2,282 230 -10,567 2,146 -
  QoQ % -651.18% -109.17% 41.89% 892.17% 102.18% -592.40% -
  Horiz. % -103.96% -13.84% 150.89% 106.34% 10.72% -492.40% 100.00%
Tax Rate - % - % 5.45 % -7.64 % - % - % 19.71 % -
  QoQ % 0.00% 0.00% 171.34% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 27.65% -38.76% 0.00% 0.00% 100.00%
Total Cost 21,615 22,382 18,790 19,706 17,652 31,618 21,372 0.76%
  QoQ % -3.43% 19.12% -4.65% 11.64% -44.17% 47.94% -
  Horiz. % 101.14% 104.73% 87.92% 92.20% 82.59% 147.94% 100.00%
Net Worth 544,065 386,111 351,010 351,010 351,010 380,494 389,621 24.91%
  QoQ % 40.91% 10.00% 0.00% 0.00% -7.75% -2.34% -
  Horiz. % 139.64% 99.10% 90.09% 90.09% 90.09% 97.66% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 2,106 - 2,106 - 2,106 - 2,808 -17.44%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 0.00% 75.00% 0.00% 75.00% 0.00% 100.00%
Div Payout % - % - % 65.04 % - % 915.68 % - % 130.85 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 49.71% 0.00% 699.79% 0.00% 100.00%
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 544,065 386,111 351,010 351,010 351,010 380,494 389,621 24.91%
  QoQ % 40.91% 10.00% 0.00% 0.00% -7.75% -2.34% -
  Horiz. % 139.64% 99.10% 90.09% 90.09% 90.09% 97.66% 100.00%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -16.52 % -6.05 % 19.59 % 12.84 % 0.91 % -74.48 % 11.41 % -
  QoQ % -173.06% -130.88% 52.57% 1,310.99% 101.22% -752.76% -
  Horiz. % -144.79% -53.02% 171.69% 112.53% 7.98% -652.76% 100.00%
ROE -0.41 % -0.08 % 0.92 % 0.65 % 0.07 % -2.78 % 0.55 % -
  QoQ % -412.50% -108.70% 41.54% 828.57% 102.52% -605.45% -
  Horiz. % -74.55% -14.55% 167.27% 118.18% 12.73% -505.45% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 26.42 30.06 33.29 32.20 25.38 25.81 34.37 -16.07%
  QoQ % -12.11% -9.70% 3.39% 26.87% -1.67% -24.91% -
  Horiz. % 76.87% 87.46% 96.86% 93.69% 73.84% 75.09% 100.00%
EPS -3.18 -0.42 4.61 3.25 0.33 -15.05 3.06 -
  QoQ % -657.14% -109.11% 41.85% 884.85% 102.19% -591.83% -
  Horiz. % -103.92% -13.73% 150.65% 106.21% 10.78% -491.83% 100.00%
DPS 3.00 0.00 3.00 0.00 3.00 0.00 4.00 -17.44%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 0.00% 75.00% 0.00% 75.00% 0.00% 100.00%
NAPS 7.7500 5.5000 5.0000 5.0000 5.0000 5.4200 5.5500 24.91%
  QoQ % 40.91% 10.00% 0.00% 0.00% -7.75% -2.34% -
  Horiz. % 139.64% 99.10% 90.09% 90.09% 90.09% 97.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 70,202
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 26.42 30.06 33.29 32.20 25.38 25.81 34.37 -16.07%
  QoQ % -12.11% -9.70% 3.39% 26.87% -1.67% -24.91% -
  Horiz. % 76.87% 87.46% 96.86% 93.69% 73.84% 75.09% 100.00%
EPS -3.18 -0.42 4.61 3.25 0.33 -15.05 3.06 -
  QoQ % -657.14% -109.11% 41.85% 884.85% 102.19% -591.83% -
  Horiz. % -103.92% -13.73% 150.65% 106.21% 10.78% -491.83% 100.00%
DPS 3.00 0.00 3.00 0.00 3.00 0.00 4.00 -17.44%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 0.00% 75.00% 0.00% 75.00% 0.00% 100.00%
NAPS 7.7500 5.5000 5.0000 5.0000 5.0000 5.4200 5.5500 24.91%
  QoQ % 40.91% 10.00% 0.00% 0.00% -7.75% -2.34% -
  Horiz. % 139.64% 99.10% 90.09% 90.09% 90.09% 97.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 4.0800 3.9800 4.2200 5.0000 4.8800 5.0000 5.4500 -
P/RPS 15.44 13.24 12.68 15.53 19.23 19.37 15.86 -1.77%
  QoQ % 16.62% 4.42% -18.35% -19.24% -0.72% 22.13% -
  Horiz. % 97.35% 83.48% 79.95% 97.92% 121.25% 122.13% 100.00%
P/EPS -128.38 -940.75 91.49 153.82 1,489.50 -33.22 178.29 -
  QoQ % 86.35% -1,128.25% -40.52% -89.67% 4,583.74% -118.63% -
  Horiz. % -72.01% -527.65% 51.32% 86.28% 835.44% -18.63% 100.00%
EY -0.78 -0.11 1.09 0.65 0.07 -3.01 0.56 -
  QoQ % -609.09% -110.09% 67.69% 828.57% 102.33% -637.50% -
  Horiz. % -139.29% -19.64% 194.64% 116.07% 12.50% -537.50% 100.00%
DY 0.74 0.00 0.71 0.00 0.61 0.00 0.73 0.91%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.37% 0.00% 97.26% 0.00% 83.56% 0.00% 100.00%
P/NAPS 0.53 0.72 0.84 1.00 0.98 0.92 0.98 -33.60%
  QoQ % -26.39% -14.29% -16.00% 2.04% 6.52% -6.12% -
  Horiz. % 54.08% 73.47% 85.71% 102.04% 100.00% 93.88% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 25/02/16 26/11/15 27/08/15 28/05/15 26/02/15 27/11/14 -
Price 4.1000 4.0500 4.2000 4.1000 4.8500 4.9100 5.5000 -
P/RPS 15.52 13.47 12.62 12.73 19.11 19.02 16.00 -2.01%
  QoQ % 15.22% 6.74% -0.86% -33.39% 0.47% 18.88% -
  Horiz. % 97.00% 84.19% 78.88% 79.56% 119.44% 118.88% 100.00%
P/EPS -129.01 -957.30 91.06 126.13 1,480.35 -32.62 179.92 -
  QoQ % 86.52% -1,151.28% -27.80% -91.48% 4,638.17% -118.13% -
  Horiz. % -71.70% -532.07% 50.61% 70.10% 822.78% -18.13% 100.00%
EY -0.78 -0.10 1.10 0.79 0.07 -3.07 0.56 -
  QoQ % -680.00% -109.09% 39.24% 1,028.57% 102.28% -648.21% -
  Horiz. % -139.29% -17.86% 196.43% 141.07% 12.50% -548.21% 100.00%
DY 0.73 0.00 0.71 0.00 0.62 0.00 0.73 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 97.26% 0.00% 84.93% 0.00% 100.00%
P/NAPS 0.53 0.74 0.84 0.82 0.97 0.91 0.99 -34.04%
  QoQ % -28.38% -11.90% 2.44% -15.46% 6.59% -8.08% -
  Horiz. % 53.54% 74.75% 84.85% 82.83% 97.98% 91.92% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

455  310  621  1078 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.83+0.035 
 VIVOCOM 1.16+0.15 
 ASB 0.17+0.005 
 BIOHLDG 0.3150.00 
 KANGER 0.1850.00 
 TNLOGIS 0.865+0.10 
 SOLUTN 1.28+0.01 
 TDM 0.29+0.025 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS