Highlights

[NSOP] QoQ Quarter Result on 2016-12-31 [#4]

Stock [NSOP]: NEGRI SEMBILAN OIL PALMS BHD
Announcement Date 28-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     -142.17%    YoY -     -349.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 24,353 22,838 20,752 19,376 22,647 24,110 18,550 19.88%
  QoQ % 6.63% 10.05% 7.10% -14.44% -6.07% 29.97% -
  Horiz. % 131.28% 123.12% 111.87% 104.45% 122.09% 129.97% 100.00%
PBT 4,083 1,022 5,214 -761 3,644 3,825 -3,080 -
  QoQ % 299.51% -80.40% 785.15% -120.88% -4.73% 224.19% -
  Horiz. % -132.56% -33.18% -169.29% 24.71% -118.31% -124.19% 100.00%
Tax -226 -56 -413 -672 39 -397 15 -
  QoQ % -303.57% 86.44% 38.54% -1,823.08% 109.82% -2,746.67% -
  Horiz. % -1,506.67% -373.33% -2,753.33% -4,480.00% 260.00% -2,646.67% 100.00%
NP 3,857 966 4,801 -1,433 3,683 3,428 -3,065 -
  QoQ % 299.28% -79.88% 435.03% -138.91% 7.44% 211.84% -
  Horiz. % -125.84% -31.52% -156.64% 46.75% -120.16% -111.84% 100.00%
NP to SH 3,434 -1 4,033 -1,335 3,166 2,941 -2,231 -
  QoQ % 343,500.00% -100.02% 402.10% -142.17% 7.65% 231.82% -
  Horiz. % -153.92% 0.04% -180.77% 59.84% -141.91% -131.82% 100.00%
Tax Rate 5.54 % 5.48 % 7.92 % - % -1.07 % 10.38 % - % -
  QoQ % 1.09% -30.81% 0.00% 0.00% -110.31% 0.00% -
  Horiz. % 53.37% 52.79% 76.30% 0.00% -10.31% 100.00% -
Total Cost 20,496 21,872 15,951 20,809 18,964 20,682 21,615 -3.48%
  QoQ % -6.29% 37.12% -23.35% 9.73% -8.31% -4.32% -
  Horiz. % 94.82% 101.19% 73.80% 96.27% 87.74% 95.68% 100.00%
Net Worth 600,227 596,717 561,616 553,191 549,681 545,469 544,065 6.76%
  QoQ % 0.59% 6.25% 1.52% 0.64% 0.77% 0.26% -
  Horiz. % 110.32% 109.68% 103.23% 101.68% 101.03% 100.26% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 2,106 - 2,106 2,106 2,106 - 2,106 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 100.00% 100.00% 0.00% 100.00%
Div Payout % 61.33 % - % 52.22 % - % 66.52 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 92.20% 0.00% 78.50% 0.00% 100.00% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 600,227 596,717 561,616 553,191 549,681 545,469 544,065 6.76%
  QoQ % 0.59% 6.25% 1.52% 0.64% 0.77% 0.26% -
  Horiz. % 110.32% 109.68% 103.23% 101.68% 101.03% 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 15.84 % 4.23 % 23.14 % -7.40 % 16.26 % 14.22 % -16.52 % -
  QoQ % 274.47% -81.72% 412.70% -145.51% 14.35% 186.08% -
  Horiz. % -95.88% -25.61% -140.07% 44.79% -98.43% -86.08% 100.00%
ROE 0.57 % 0.00 % 0.72 % -0.24 % 0.58 % 0.54 % -0.41 % -
  QoQ % 0.00% 0.00% 400.00% -141.38% 7.41% 231.71% -
  Horiz. % -139.02% -0.00% -175.61% 58.54% -141.46% -131.71% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 34.69 32.53 29.56 27.60 32.26 34.34 26.42 19.89%
  QoQ % 6.64% 10.05% 7.10% -14.45% -6.06% 29.98% -
  Horiz. % 131.30% 123.13% 111.88% 104.47% 122.10% 129.98% 100.00%
EPS 4.89 0.00 5.74 -1.90 4.51 4.19 -3.18 -
  QoQ % 0.00% 0.00% 402.11% -142.13% 7.64% 231.76% -
  Horiz. % -153.77% -0.00% -180.50% 59.75% -141.82% -131.76% 100.00%
DPS 3.00 0.00 3.00 3.00 3.00 0.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 100.00% 100.00% 0.00% 100.00%
NAPS 8.5500 8.5000 8.0000 7.8800 7.8300 7.7700 7.7500 6.76%
  QoQ % 0.59% 6.25% 1.52% 0.64% 0.77% 0.26% -
  Horiz. % 110.32% 109.68% 103.23% 101.68% 101.03% 100.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 70,202
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 34.69 32.53 29.56 27.60 32.26 34.34 26.42 19.89%
  QoQ % 6.64% 10.05% 7.10% -14.45% -6.06% 29.98% -
  Horiz. % 131.30% 123.13% 111.88% 104.47% 122.10% 129.98% 100.00%
EPS 4.89 0.00 5.74 -1.90 4.51 4.19 -3.18 -
  QoQ % 0.00% 0.00% 402.11% -142.13% 7.64% 231.76% -
  Horiz. % -153.77% -0.00% -180.50% 59.75% -141.82% -131.76% 100.00%
DPS 3.00 0.00 3.00 3.00 3.00 0.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 100.00% 100.00% 0.00% 100.00%
NAPS 8.5500 8.5000 8.0000 7.8800 7.8300 7.7700 7.7500 6.76%
  QoQ % 0.59% 6.25% 1.52% 0.64% 0.77% 0.26% -
  Horiz. % 110.32% 109.68% 103.23% 101.68% 101.03% 100.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 3.9100 4.0600 4.2500 4.0200 4.1000 3.9100 4.0800 -
P/RPS 11.27 12.48 14.38 14.57 12.71 11.38 15.44 -18.92%
  QoQ % -9.70% -13.21% -1.30% 14.63% 11.69% -26.30% -
  Horiz. % 72.99% 80.83% 93.13% 94.37% 82.32% 73.70% 100.00%
P/EPS 79.93 -285,020.12 73.98 -211.39 90.91 93.33 -128.38 -
  QoQ % 100.03% -385,366.44% 135.00% -332.53% -2.59% 172.70% -
  Horiz. % -62.26% 222,012.86% -57.63% 164.66% -70.81% -72.70% 100.00%
EY 1.25 0.00 1.35 -0.47 1.10 1.07 -0.78 -
  QoQ % 0.00% 0.00% 387.23% -142.73% 2.80% 237.18% -
  Horiz. % -160.26% -0.00% -173.08% 60.26% -141.03% -137.18% 100.00%
DY 0.77 0.00 0.71 0.75 0.73 0.00 0.74 2.68%
  QoQ % 0.00% 0.00% -5.33% 2.74% 0.00% 0.00% -
  Horiz. % 104.05% 0.00% 95.95% 101.35% 98.65% 0.00% 100.00%
P/NAPS 0.46 0.48 0.53 0.51 0.52 0.50 0.53 -9.00%
  QoQ % -4.17% -9.43% 3.92% -1.92% 4.00% -5.66% -
  Horiz. % 86.79% 90.57% 100.00% 96.23% 98.11% 94.34% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 28/08/17 29/05/17 28/02/17 24/11/16 25/08/16 26/05/16 -
Price 3.9000 4.0000 4.1600 4.1800 4.0300 3.9100 4.1000 -
P/RPS 11.24 12.30 14.07 15.14 12.49 11.38 15.52 -19.34%
  QoQ % -8.62% -12.58% -7.07% 21.22% 9.75% -26.68% -
  Horiz. % 72.42% 79.25% 90.66% 97.55% 80.48% 73.32% 100.00%
P/EPS 79.73 -280,808.00 72.41 -219.81 89.36 93.33 -129.01 -
  QoQ % 100.03% -387,902.75% 132.94% -345.98% -4.25% 172.34% -
  Horiz. % -61.80% 217,663.75% -56.13% 170.38% -69.27% -72.34% 100.00%
EY 1.25 0.00 1.38 -0.45 1.12 1.07 -0.78 -
  QoQ % 0.00% 0.00% 406.67% -140.18% 4.67% 237.18% -
  Horiz. % -160.26% -0.00% -176.92% 57.69% -143.59% -137.18% 100.00%
DY 0.77 0.00 0.72 0.72 0.74 0.00 0.73 3.62%
  QoQ % 0.00% 0.00% 0.00% -2.70% 0.00% 0.00% -
  Horiz. % 105.48% 0.00% 98.63% 98.63% 101.37% 0.00% 100.00%
P/NAPS 0.46 0.47 0.52 0.53 0.51 0.50 0.53 -9.00%
  QoQ % -2.13% -9.62% -1.89% 3.92% 2.00% -5.66% -
  Horiz. % 86.79% 88.68% 98.11% 100.00% 96.23% 94.34% 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
 
 

454  309  613  1088 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.83+0.035 
 VIVOCOM 1.13+0.12 
 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