Highlights

[NSOP] QoQ Quarter Result on 2015-09-30 [#3]

Stock [NSOP]: NEGRI SEMBILAN OIL PALMS BHD
Announcement Date 26-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     41.89%    YoY -     50.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 24,110 18,550 21,105 23,367 22,608 17,814 18,121 20.99%
  QoQ % 29.97% -12.11% -9.68% 3.36% 26.91% -1.69% -
  Horiz. % 133.05% 102.37% 116.47% 128.95% 124.76% 98.31% 100.00%
PBT 3,825 -3,080 -113 4,841 2,696 -197 -18,262 -
  QoQ % 224.19% -2,625.66% -102.33% 79.56% 1,468.53% 98.92% -
  Horiz. % -20.95% 16.87% 0.62% -26.51% -14.76% 1.08% 100.00%
Tax -397 15 -1,164 -264 206 359 4,765 -
  QoQ % -2,746.67% 101.29% -340.91% -228.16% -42.62% -92.47% -
  Horiz. % -8.33% 0.31% -24.43% -5.54% 4.32% 7.53% 100.00%
NP 3,428 -3,065 -1,277 4,577 2,902 162 -13,497 -
  QoQ % 211.84% -140.02% -127.90% 57.72% 1,691.36% 101.20% -
  Horiz. % -25.40% 22.71% 9.46% -33.91% -21.50% -1.20% 100.00%
NP to SH 2,941 -2,231 -297 3,238 2,282 230 -10,567 -
  QoQ % 231.82% -651.18% -109.17% 41.89% 892.17% 102.18% -
  Horiz. % -27.83% 21.11% 2.81% -30.64% -21.60% -2.18% 100.00%
Tax Rate 10.38 % - % - % 5.45 % -7.64 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 171.34% 0.00% 0.00% -
  Horiz. % -135.86% 0.00% 0.00% -71.34% 100.00% - -
Total Cost 20,682 21,615 22,382 18,790 19,706 17,652 31,618 -24.67%
  QoQ % -4.32% -3.43% 19.12% -4.65% 11.64% -44.17% -
  Horiz. % 65.41% 68.36% 70.79% 59.43% 62.33% 55.83% 100.00%
Net Worth 545,469 544,065 386,111 351,010 351,010 351,010 380,494 27.17%
  QoQ % 0.26% 40.91% 10.00% 0.00% 0.00% -7.75% -
  Horiz. % 143.36% 142.99% 101.48% 92.25% 92.25% 92.25% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - 2,106 - 2,106 - 2,106 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% 0.00% 100.00% -
Div Payout % - % - % - % 65.04 % - % 915.68 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 7.10% 0.00% 100.00% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 545,469 544,065 386,111 351,010 351,010 351,010 380,494 27.17%
  QoQ % 0.26% 40.91% 10.00% 0.00% 0.00% -7.75% -
  Horiz. % 143.36% 142.99% 101.48% 92.25% 92.25% 92.25% 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 14.22 % -16.52 % -6.05 % 19.59 % 12.84 % 0.91 % -74.48 % -
  QoQ % 186.08% -173.06% -130.88% 52.57% 1,310.99% 101.22% -
  Horiz. % -19.09% 22.18% 8.12% -26.30% -17.24% -1.22% 100.00%
ROE 0.54 % -0.41 % -0.08 % 0.92 % 0.65 % 0.07 % -2.78 % -
  QoQ % 231.71% -412.50% -108.70% 41.54% 828.57% 102.52% -
  Horiz. % -19.42% 14.75% 2.88% -33.09% -23.38% -2.52% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 34.34 26.42 30.06 33.29 32.20 25.38 25.81 20.99%
  QoQ % 29.98% -12.11% -9.70% 3.39% 26.87% -1.67% -
  Horiz. % 133.05% 102.36% 116.47% 128.98% 124.76% 98.33% 100.00%
EPS 4.19 -3.18 -0.42 4.61 3.25 0.33 -15.05 -
  QoQ % 231.76% -657.14% -109.11% 41.85% 884.85% 102.19% -
  Horiz. % -27.84% 21.13% 2.79% -30.63% -21.59% -2.19% 100.00%
DPS 0.00 3.00 0.00 3.00 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% 0.00% 100.00% -
NAPS 7.7700 7.7500 5.5000 5.0000 5.0000 5.0000 5.4200 27.17%
  QoQ % 0.26% 40.91% 10.00% 0.00% 0.00% -7.75% -
  Horiz. % 143.36% 142.99% 101.48% 92.25% 92.25% 92.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 70,202
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 34.34 26.42 30.06 33.29 32.20 25.38 25.81 20.99%
  QoQ % 29.98% -12.11% -9.70% 3.39% 26.87% -1.67% -
  Horiz. % 133.05% 102.36% 116.47% 128.98% 124.76% 98.33% 100.00%
EPS 4.19 -3.18 -0.42 4.61 3.25 0.33 -15.05 -
  QoQ % 231.76% -657.14% -109.11% 41.85% 884.85% 102.19% -
  Horiz. % -27.84% 21.13% 2.79% -30.63% -21.59% -2.19% 100.00%
DPS 0.00 3.00 0.00 3.00 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% 0.00% 100.00% -
NAPS 7.7700 7.7500 5.5000 5.0000 5.0000 5.0000 5.4200 27.17%
  QoQ % 0.26% 40.91% 10.00% 0.00% 0.00% -7.75% -
  Horiz. % 143.36% 142.99% 101.48% 92.25% 92.25% 92.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 3.9100 4.0800 3.9800 4.2200 5.0000 4.8800 5.0000 -
P/RPS 11.38 15.44 13.24 12.68 15.53 19.23 19.37 -29.88%
  QoQ % -26.30% 16.62% 4.42% -18.35% -19.24% -0.72% -
  Horiz. % 58.75% 79.71% 68.35% 65.46% 80.18% 99.28% 100.00%
P/EPS 93.33 -128.38 -940.75 91.49 153.82 1,489.50 -33.22 -
  QoQ % 172.70% 86.35% -1,128.25% -40.52% -89.67% 4,583.74% -
  Horiz. % -280.95% 386.45% 2,831.88% -275.41% -463.03% -4,483.74% 100.00%
EY 1.07 -0.78 -0.11 1.09 0.65 0.07 -3.01 -
  QoQ % 237.18% -609.09% -110.09% 67.69% 828.57% 102.33% -
  Horiz. % -35.55% 25.91% 3.65% -36.21% -21.59% -2.33% 100.00%
DY 0.00 0.74 0.00 0.71 0.00 0.61 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 121.31% 0.00% 116.39% 0.00% 100.00% -
P/NAPS 0.50 0.53 0.72 0.84 1.00 0.98 0.92 -33.43%
  QoQ % -5.66% -26.39% -14.29% -16.00% 2.04% 6.52% -
  Horiz. % 54.35% 57.61% 78.26% 91.30% 108.70% 106.52% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 26/05/16 25/02/16 26/11/15 27/08/15 28/05/15 26/02/15 -
Price 3.9100 4.1000 4.0500 4.2000 4.1000 4.8500 4.9100 -
P/RPS 11.38 15.52 13.47 12.62 12.73 19.11 19.02 -29.02%
  QoQ % -26.68% 15.22% 6.74% -0.86% -33.39% 0.47% -
  Horiz. % 59.83% 81.60% 70.82% 66.35% 66.93% 100.47% 100.00%
P/EPS 93.33 -129.01 -957.30 91.06 126.13 1,480.35 -32.62 -
  QoQ % 172.34% 86.52% -1,151.28% -27.80% -91.48% 4,638.17% -
  Horiz. % -286.11% 395.49% 2,934.70% -279.15% -386.66% -4,538.17% 100.00%
EY 1.07 -0.78 -0.10 1.10 0.79 0.07 -3.07 -
  QoQ % 237.18% -680.00% -109.09% 39.24% 1,028.57% 102.28% -
  Horiz. % -34.85% 25.41% 3.26% -35.83% -25.73% -2.28% 100.00%
DY 0.00 0.73 0.00 0.71 0.00 0.62 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 117.74% 0.00% 114.52% 0.00% 100.00% -
P/NAPS 0.50 0.53 0.74 0.84 0.82 0.97 0.91 -32.94%
  QoQ % -5.66% -28.38% -11.90% 2.44% -15.46% 6.59% -
  Horiz. % 54.95% 58.24% 81.32% 92.31% 90.11% 106.59% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

449  317  642  1056 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.84+0.045 
 VIVOCOM 1.19+0.18 
 ASB 0.17+0.005 
 BIOHLDG 0.3150.00 
 TNLOGIS 0.86+0.095 
 KANGER 0.19+0.005 
 KNM 0.200.00 
 SOLUTN 1.30+0.03 

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