Highlights

[NSOP] QoQ Quarter Result on 2019-12-31 [#4]

Stock [NSOP]: NEGRI SEMBILAN OIL PALMS BHD
Announcement Date 28-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Dec-2019  [#4]
Profit Trend QoQ -     50.45%    YoY -     70.52%
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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

515  344  641  962 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 VSOLAR 0.05+0.005 
 KGROUP-WC 0.020.00 
 KGROUP 0.0550.00 
 ARMADA 0.285+0.015 
 KNM 0.205+0.01 
 HIBISCS 0.625+0.035 
 HIBISCS-WC 0.085+0.03 
 NETX 0.145+0.005 

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