Highlights

[NSOP] QoQ Quarter Result on 2020-06-30 [#2]

Stock [NSOP]: NEGRI SEMBILAN OIL PALMS BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     428.28%    YoY -     3,247.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 16,139 13,441 11,551 13,052 11,883 14,150 15,046 4.79%
  QoQ % 20.07% 16.36% -11.50% 9.84% -16.02% -5.96% -
  Horiz. % 107.26% 89.33% 76.77% 86.75% 78.98% 94.04% 100.00%
PBT 4,337 -497 -1,927 -2,728 -703 -716 -3,878 -
  QoQ % 972.64% 74.21% 29.36% -288.05% 1.82% 81.54% -
  Horiz. % -111.84% 12.82% 49.69% 70.35% 18.13% 18.46% 100.00%
Tax -445 -426 612 471 567 391 1,451 -
  QoQ % -4.46% -169.61% 29.94% -16.93% 45.01% -73.05% -
  Horiz. % -30.67% -29.36% 42.18% 32.46% 39.08% 26.95% 100.00%
NP 3,892 -923 -1,315 -2,257 -136 -325 -2,427 -
  QoQ % 521.67% 29.81% 41.74% -1,559.56% 58.15% 86.61% -
  Horiz. % -160.36% 38.03% 54.18% 93.00% 5.60% 13.39% 100.00%
NP to SH 3,273 -997 -717 -1,447 -104 -298 -2,432 -
  QoQ % 428.28% -39.05% 50.45% -1,291.35% 65.10% 87.75% -
  Horiz. % -134.58% 41.00% 29.48% 59.50% 4.28% 12.25% 100.00%
Tax Rate 10.26 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 12,247 14,364 12,866 15,309 12,019 14,475 17,473 -21.11%
  QoQ % -14.74% 11.64% -15.96% 27.37% -16.97% -17.16% -
  Horiz. % 70.09% 82.21% 73.63% 87.62% 68.79% 82.84% 100.00%
Net Worth 541,959 537,747 545,469 544,767 548,979 550,383 548,979 -0.86%
  QoQ % 0.78% -1.42% 0.13% -0.77% -0.26% 0.26% -
  Horiz. % 98.72% 97.95% 99.36% 99.23% 100.00% 100.26% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - 1,404 - 1,404 - 2,106 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 66.67% 0.00% 66.67% 0.00% 100.00% -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 541,959 537,747 545,469 544,767 548,979 550,383 548,979 -0.86%
  QoQ % 0.78% -1.42% 0.13% -0.77% -0.26% 0.26% -
  Horiz. % 98.72% 97.95% 99.36% 99.23% 100.00% 100.26% 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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 24.12 % -6.87 % -11.38 % -17.29 % -1.14 % -2.30 % -16.13 % -
  QoQ % 451.09% 39.63% 34.18% -1,416.67% 50.43% 85.74% -
  Horiz. % -149.54% 42.59% 70.55% 107.19% 7.07% 14.26% 100.00%
ROE 0.60 % -0.19 % -0.13 % -0.27 % -0.02 % -0.05 % -0.44 % -
  QoQ % 415.79% -46.15% 51.85% -1,250.00% 60.00% 88.64% -
  Horiz. % -136.36% 43.18% 29.55% 61.36% 4.55% 11.36% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 22.99 19.15 16.45 18.59 16.93 20.16 21.43 4.80%
  QoQ % 20.05% 16.41% -11.51% 9.81% -16.02% -5.93% -
  Horiz. % 107.28% 89.36% 76.76% 86.75% 79.00% 94.07% 100.00%
EPS 4.66 -1.42 -1.02 -2.06 -0.15 -0.42 -3.46 -
  QoQ % 428.17% -39.22% 50.49% -1,273.33% 64.29% 87.86% -
  Horiz. % -134.68% 41.04% 29.48% 59.54% 4.34% 12.14% 100.00%
DPS 0.00 2.00 0.00 2.00 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 66.67% 0.00% 66.67% 0.00% 100.00% -
NAPS 7.7200 7.6600 7.7700 7.7600 7.8200 7.8400 7.8200 -0.86%
  QoQ % 0.78% -1.42% 0.13% -0.77% -0.26% 0.26% -
  Horiz. % 98.72% 97.95% 99.36% 99.23% 100.00% 100.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 70,202
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 22.99 19.15 16.45 18.59 16.93 20.16 21.43 4.80%
  QoQ % 20.05% 16.41% -11.51% 9.81% -16.02% -5.93% -
  Horiz. % 107.28% 89.36% 76.76% 86.75% 79.00% 94.07% 100.00%
EPS 4.66 -1.42 -1.02 -2.06 -0.15 -0.42 -3.46 -
  QoQ % 428.17% -39.22% 50.49% -1,273.33% 64.29% 87.86% -
  Horiz. % -134.68% 41.04% 29.48% 59.54% 4.34% 12.14% 100.00%
DPS 0.00 2.00 0.00 2.00 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 66.67% 0.00% 66.67% 0.00% 100.00% -
NAPS 7.7200 7.6600 7.7700 7.7600 7.8200 7.8400 7.8200 -0.86%
  QoQ % 0.78% -1.42% 0.13% -0.77% -0.26% 0.26% -
  Horiz. % 98.72% 97.95% 99.36% 99.23% 100.00% 100.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.7300 2.4000 3.6000 3.3300 3.4500 3.2000 3.1500 -
P/RPS 11.88 12.54 21.88 17.91 20.38 15.88 14.70 -13.25%
  QoQ % -5.26% -42.69% 22.17% -12.12% 28.34% 8.03% -
  Horiz. % 80.82% 85.31% 148.84% 121.84% 138.64% 108.03% 100.00%
P/EPS 58.56 -168.99 -352.48 -161.56 -2,328.82 -753.85 -90.93 -
  QoQ % 134.65% 52.06% -118.17% 93.06% -208.92% -729.04% -
  Horiz. % -64.40% 185.85% 387.64% 177.68% 2,561.11% 829.04% 100.00%
EY 1.71 -0.59 -0.28 -0.62 -0.04 -0.13 -1.10 -
  QoQ % 389.83% -110.71% 54.84% -1,450.00% 69.23% 88.18% -
  Horiz. % -155.45% 53.64% 25.45% 56.36% 3.64% 11.82% 100.00%
DY 0.00 0.83 0.00 0.60 0.00 0.94 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 88.30% 0.00% 63.83% 0.00% 100.00% -
P/NAPS 0.35 0.31 0.46 0.43 0.44 0.41 0.40 -8.52%
  QoQ % 12.90% -32.61% 6.98% -2.27% 7.32% 2.50% -
  Horiz. % 87.50% 77.50% 115.00% 107.50% 110.00% 102.50% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 29/06/20 28/02/20 28/11/19 28/08/19 29/05/19 27/02/19 -
Price 2.7500 2.7300 3.2800 3.4000 3.3100 3.3000 3.3000 -
P/RPS 11.96 14.26 19.93 18.29 19.55 16.37 15.40 -15.52%
  QoQ % -16.13% -28.45% 8.97% -6.45% 19.43% 6.30% -
  Horiz. % 77.66% 92.60% 129.42% 118.77% 126.95% 106.30% 100.00%
P/EPS 58.98 -192.23 -321.15 -164.95 -2,234.31 -777.40 -95.26 -
  QoQ % 130.68% 40.14% -94.70% 92.62% -187.41% -716.08% -
  Horiz. % -61.91% 201.80% 337.13% 173.16% 2,345.49% 816.08% 100.00%
EY 1.70 -0.52 -0.31 -0.61 -0.04 -0.13 -1.05 -
  QoQ % 426.92% -67.74% 49.18% -1,425.00% 69.23% 87.62% -
  Horiz. % -161.90% 49.52% 29.52% 58.10% 3.81% 12.38% 100.00%
DY 0.00 0.73 0.00 0.59 0.00 0.91 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 80.22% 0.00% 64.84% 0.00% 100.00% -
P/NAPS 0.36 0.36 0.42 0.44 0.42 0.42 0.42 -9.77%
  QoQ % 0.00% -14.29% -4.55% 4.76% 0.00% 0.00% -
  Horiz. % 85.71% 85.71% 100.00% 104.76% 100.00% 100.00% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

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!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. [Humbled Investor] Careplus - Actual performance that exceeded market expectation HumbledInvestor
5. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
6. New Glove Catalyst-Hong Kong battling potentially deadly superbug Van Gogh of Financial
7. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
8. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
PARTNERS & BROKERS