Highlights

[NSOP] QoQ Quarter Result on 2018-09-30 [#3]

Stock [NSOP]: NEGRI SEMBILAN OIL PALMS BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -84.90%    YoY -     -53.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 15,046 14,568 15,662 16,910 20,674 24,353 22,838 -24.23%
  QoQ % 3.28% -6.99% -7.38% -18.21% -15.11% 6.63% -
  Horiz. % 65.88% 63.79% 68.58% 74.04% 90.52% 106.63% 100.00%
PBT -3,878 2,716 14,552 9,979 2,265 4,083 1,022 -
  QoQ % -242.78% -81.34% 45.83% 340.57% -44.53% 299.51% -
  Horiz. % -379.45% 265.75% 1,423.87% 976.42% 221.62% 399.51% 100.00%
Tax 1,451 -774 450 -346 -1,806 -226 -56 -
  QoQ % 287.47% -272.00% 230.06% 80.84% -699.12% -303.57% -
  Horiz. % -2,591.07% 1,382.14% -803.57% 617.86% 3,225.00% 403.57% 100.00%
NP -2,427 1,942 15,002 9,633 459 3,857 966 -
  QoQ % -224.97% -87.06% 55.74% 1,998.69% -88.10% 299.28% -
  Horiz. % -251.24% 201.04% 1,553.00% 997.20% 47.52% 399.28% 100.00%
NP to SH -2,432 1,611 10,670 7,007 402 3,434 -1 17,729.60%
  QoQ % -250.96% -84.90% 52.28% 1,643.03% -88.29% 343,500.00% -
  Horiz. % 243,200.00% -161,100.00% -1,067,000.00% -700,700.00% -40,200.00% -343,400.00% 100.00%
Tax Rate - % 28.50 % -3.09 % 3.47 % 79.74 % 5.54 % 5.48 % -
  QoQ % 0.00% 1,022.33% -189.05% -95.65% 1,339.35% 1.09% -
  Horiz. % 0.00% 520.07% -56.39% 63.32% 1,455.11% 101.09% 100.00%
Total Cost 17,473 12,626 660 7,277 20,215 20,496 21,872 -13.87%
  QoQ % 38.39% 1,813.03% -90.93% -64.00% -1.37% -6.29% -
  Horiz. % 79.89% 57.73% 3.02% 33.27% 92.42% 93.71% 100.00%
Net Worth 548,979 564,424 562,318 567,232 566,530 600,227 596,717 -5.39%
  QoQ % -2.74% 0.37% -0.87% 0.12% -5.61% 0.59% -
  Horiz. % 92.00% 94.59% 94.24% 95.06% 94.94% 100.59% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - 2,106 - 3,510 2,106 2,106 - -
  QoQ % 0.00% 0.00% 0.00% 66.67% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 166.67% 100.00% 100.00% -
Div Payout % - % 130.73 % - % 50.09 % 523.90 % 61.33 % - % -
  QoQ % 0.00% 0.00% 0.00% -90.44% 754.23% 0.00% -
  Horiz. % 0.00% 213.16% 0.00% 81.67% 854.23% 100.00% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 548,979 564,424 562,318 567,232 566,530 600,227 596,717 -5.39%
  QoQ % -2.74% 0.37% -0.87% 0.12% -5.61% 0.59% -
  Horiz. % 92.00% 94.59% 94.24% 95.06% 94.94% 100.59% 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -16.13 % 13.33 % 95.79 % 56.97 % 2.22 % 15.84 % 4.23 % -
  QoQ % -221.01% -86.08% 68.14% 2,466.22% -85.98% 274.47% -
  Horiz. % -381.32% 315.13% 2,264.54% 1,346.81% 52.48% 374.47% 100.00%
ROE -0.44 % 0.29 % 1.90 % 1.24 % 0.07 % 0.57 % 0.00 % -
  QoQ % -251.72% -84.74% 53.23% 1,671.43% -87.72% 0.00% -
  Horiz. % -77.19% 50.88% 333.33% 217.54% 12.28% 100.00% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 21.43 20.75 22.31 24.09 29.45 34.69 32.53 -24.23%
  QoQ % 3.28% -6.99% -7.39% -18.20% -15.11% 6.64% -
  Horiz. % 65.88% 63.79% 68.58% 74.05% 90.53% 106.64% 100.00%
EPS -3.46 2.29 15.20 9.98 0.57 4.89 0.00 -
  QoQ % -251.09% -84.93% 52.30% 1,650.88% -88.34% 0.00% -
  Horiz. % -70.76% 46.83% 310.84% 204.09% 11.66% 100.00% -
DPS 0.00 3.00 0.00 5.00 3.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 66.67% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 166.67% 100.00% 100.00% -
NAPS 7.8200 8.0400 8.0100 8.0800 8.0700 8.5500 8.5000 -5.39%
  QoQ % -2.74% 0.37% -0.87% 0.12% -5.61% 0.59% -
  Horiz. % 92.00% 94.59% 94.24% 95.06% 94.94% 100.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 70,289
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 21.43 20.75 22.31 24.09 29.45 34.69 32.53 -24.23%
  QoQ % 3.28% -6.99% -7.39% -18.20% -15.11% 6.64% -
  Horiz. % 65.88% 63.79% 68.58% 74.05% 90.53% 106.64% 100.00%
EPS -3.46 2.29 15.20 9.98 0.57 4.89 0.00 -
  QoQ % -251.09% -84.93% 52.30% 1,650.88% -88.34% 0.00% -
  Horiz. % -70.76% 46.83% 310.84% 204.09% 11.66% 100.00% -
DPS 0.00 3.00 0.00 5.00 3.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 66.67% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 166.67% 100.00% 100.00% -
NAPS 7.8200 8.0400 8.0100 8.0800 8.0700 8.5500 8.5000 -5.39%
  QoQ % -2.74% 0.37% -0.87% 0.12% -5.61% 0.59% -
  Horiz. % 92.00% 94.59% 94.24% 95.06% 94.94% 100.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 3.1500 3.5000 3.5500 3.6600 3.8000 3.9100 4.0600 -
P/RPS 14.70 16.87 15.91 15.19 12.90 11.27 12.48 11.50%
  QoQ % -12.86% 6.03% 4.74% 17.75% 14.46% -9.70% -
  Horiz. % 117.79% 135.18% 127.48% 121.71% 103.37% 90.30% 100.00%
P/EPS -90.93 152.52 23.36 36.67 663.60 79.93 -285,020.12 -99.53%
  QoQ % -159.62% 552.91% -36.30% -94.47% 730.23% 100.03% -
  Horiz. % 0.03% -0.05% -0.01% -0.01% -0.23% -0.03% 100.00%
EY -1.10 0.66 4.28 2.73 0.15 1.25 0.00 -
  QoQ % -266.67% -84.58% 56.78% 1,720.00% -88.00% 0.00% -
  Horiz. % -88.00% 52.80% 342.40% 218.40% 12.00% 100.00% -
DY 0.00 0.86 0.00 1.37 0.79 0.77 0.00 -
  QoQ % 0.00% 0.00% 0.00% 73.42% 2.60% 0.00% -
  Horiz. % 0.00% 111.69% 0.00% 177.92% 102.60% 100.00% -
P/NAPS 0.40 0.44 0.44 0.45 0.47 0.46 0.48 -11.42%
  QoQ % -9.09% 0.00% -2.22% -4.26% 2.17% -4.17% -
  Horiz. % 83.33% 91.67% 91.67% 93.75% 97.92% 95.83% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 29/11/18 27/08/18 - 28/02/18 29/11/17 28/08/17 -
Price 3.3000 3.2000 3.6500 3.6700 3.8000 3.9000 4.0000 -
P/RPS 15.40 15.42 16.36 15.24 12.90 11.24 12.30 16.12%
  QoQ % -0.13% -5.75% 7.35% 18.14% 14.77% -8.62% -
  Horiz. % 125.20% 125.37% 133.01% 123.90% 104.88% 91.38% 100.00%
P/EPS -95.26 139.45 24.01 36.77 663.60 79.73 -280,808.00 -99.51%
  QoQ % -168.31% 480.80% -34.70% -94.46% 732.31% 100.03% -
  Horiz. % 0.03% -0.05% -0.01% -0.01% -0.24% -0.03% 100.00%
EY -1.05 0.72 4.16 2.72 0.15 1.25 0.00 -
  QoQ % -245.83% -82.69% 52.94% 1,713.33% -88.00% 0.00% -
  Horiz. % -84.00% 57.60% 332.80% 217.60% 12.00% 100.00% -
DY 0.00 0.94 0.00 1.36 0.79 0.77 0.00 -
  QoQ % 0.00% 0.00% 0.00% 72.15% 2.60% 0.00% -
  Horiz. % 0.00% 122.08% 0.00% 176.62% 102.60% 100.00% -
P/NAPS 0.42 0.40 0.46 0.45 0.47 0.46 0.47 -7.21%
  QoQ % 5.00% -13.04% 2.22% -4.26% 2.17% -2.13% -
  Horiz. % 89.36% 85.11% 97.87% 95.74% 100.00% 97.87% 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.
 


 

375  307  524  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 JAG 0.055+0.005 
 PERDANA 0.43+0.04 
 HSI-C5D 0.40-0.035 
 DAYANG 1.41+0.03 
 TALAMT 0.040.00 
 FGV 1.23+0.11 
 HSI-C3V 0.10-0.04 
 DESTINI 0.325-0.02 
 APFT 0.020.00 
Partners & Brokers