Highlights

[NSOP] YoY Quarter Result on 2014-06-30 [#2]

Stock [NSOP]: NEGRI SEMBILAN OIL PALMS BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     22.67%    YoY -     143.21%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 22,838 24,110 22,608 25,870 16,236 22,871 32,151 -5.54%
  YoY % -5.28% 6.64% -12.61% 59.34% -29.01% -28.86% -
  Horiz. % 71.03% 74.99% 70.32% 80.46% 50.50% 71.14% 100.00%
PBT 1,022 3,825 2,696 3,730 1,718 7,308 18,364 -38.18%
  YoY % -73.28% 41.88% -27.72% 117.11% -76.49% -60.20% -
  Horiz. % 5.57% 20.83% 14.68% 20.31% 9.36% 39.80% 100.00%
Tax -56 -397 206 -526 -290 -1,591 -4,279 -51.42%
  YoY % 85.89% -292.72% 139.16% -81.38% 81.77% 62.82% -
  Horiz. % 1.31% 9.28% -4.81% 12.29% 6.78% 37.18% 100.00%
NP 966 3,428 2,902 3,204 1,428 5,717 14,085 -36.00%
  YoY % -71.82% 18.13% -9.43% 124.37% -75.02% -59.41% -
  Horiz. % 6.86% 24.34% 20.60% 22.75% 10.14% 40.59% 100.00%
NP to SH -1 2,941 2,282 2,668 1,097 4,649 11,366 -
  YoY % -100.03% 28.88% -14.47% 143.21% -76.40% -59.10% -
  Horiz. % -0.01% 25.88% 20.08% 23.47% 9.65% 40.90% 100.00%
Tax Rate 5.48 % 10.38 % -7.64 % 14.10 % 16.88 % 21.77 % 23.30 % -21.42%
  YoY % -47.21% 235.86% -154.18% -16.47% -22.46% -6.57% -
  Horiz. % 23.52% 44.55% -32.79% 60.52% 72.45% 93.43% 100.00%
Total Cost 21,872 20,682 19,706 22,666 14,808 17,154 18,066 3.23%
  YoY % 5.75% 4.95% -13.06% 53.07% -13.68% -5.05% -
  Horiz. % 121.07% 114.48% 109.08% 125.46% 81.97% 94.95% 100.00%
Net Worth 596,717 545,469 351,010 388,217 378,388 381,898 330,660 10.33%
  YoY % 9.40% 55.40% -9.58% 2.60% -0.92% 15.50% -
  Horiz. % 180.46% 164.96% 106.15% 117.41% 114.43% 115.50% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 596,717 545,469 351,010 388,217 378,388 381,898 330,660 10.33%
  YoY % 9.40% 55.40% -9.58% 2.60% -0.92% 15.50% -
  Horiz. % 180.46% 164.96% 106.15% 117.41% 114.43% 115.50% 100.00%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,203 -0.00%
  YoY % 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
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 4.23 % 14.22 % 12.84 % 12.39 % 8.80 % 25.00 % 43.81 % -32.24%
  YoY % -70.25% 10.75% 3.63% 40.80% -64.80% -42.94% -
  Horiz. % 9.66% 32.46% 29.31% 28.28% 20.09% 57.06% 100.00%
ROE 0.00 % 0.54 % 0.65 % 0.69 % 0.29 % 1.22 % 3.44 % -
  YoY % 0.00% -16.92% -5.80% 137.93% -76.23% -64.53% -
  Horiz. % 0.00% 15.70% 18.90% 20.06% 8.43% 35.47% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 32.53 34.34 32.20 36.85 23.13 32.58 45.80 -5.54%
  YoY % -5.27% 6.65% -12.62% 59.32% -29.01% -28.86% -
  Horiz. % 71.03% 74.98% 70.31% 80.46% 50.50% 71.14% 100.00%
EPS 0.00 4.19 3.25 3.80 1.56 6.62 16.19 -
  YoY % 0.00% 28.92% -14.47% 143.59% -76.44% -59.11% -
  Horiz. % 0.00% 25.88% 20.07% 23.47% 9.64% 40.89% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 8.5000 7.7700 5.0000 5.5300 5.3900 5.4400 4.7100 10.33%
  YoY % 9.40% 55.40% -9.58% 2.60% -0.92% 15.50% -
  Horiz. % 180.47% 164.97% 106.16% 117.41% 114.44% 115.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 70,202
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 32.53 34.34 32.20 36.85 23.13 32.58 45.80 -5.54%
  YoY % -5.27% 6.65% -12.62% 59.32% -29.01% -28.86% -
  Horiz. % 71.03% 74.98% 70.31% 80.46% 50.50% 71.14% 100.00%
EPS 0.00 4.19 3.25 3.80 1.56 6.62 16.19 -
  YoY % 0.00% 28.92% -14.47% 143.59% -76.44% -59.11% -
  Horiz. % 0.00% 25.88% 20.07% 23.47% 9.64% 40.89% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 8.5000 7.7700 5.0000 5.5300 5.3900 5.4400 4.7101 10.33%
  YoY % 9.40% 55.40% -9.58% 2.60% -0.92% 15.50% -
  Horiz. % 180.46% 164.96% 106.15% 117.41% 114.43% 115.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 4.0600 3.9100 5.0000 5.8400 5.4800 6.0500 5.4000 -
P/RPS 12.48 11.38 15.53 15.85 23.69 18.57 11.79 0.95%
  YoY % 9.67% -26.72% -2.02% -33.09% 27.57% 57.51% -
  Horiz. % 105.85% 96.52% 131.72% 134.44% 200.93% 157.51% 100.00%
P/EPS -285,020.12 93.33 153.82 153.67 350.69 91.36 33.35 -
  YoY % -305,489.62% -39.33% 0.10% -56.18% 283.86% 173.94% -
  Horiz. % -854,633.12% 279.85% 461.23% 460.78% 1,051.54% 273.94% 100.00%
EY 0.00 1.07 0.65 0.65 0.29 1.09 3.00 -
  YoY % 0.00% 64.62% 0.00% 124.14% -73.39% -63.67% -
  Horiz. % 0.00% 35.67% 21.67% 21.67% 9.67% 36.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.48 0.50 1.00 1.06 1.02 1.11 1.15 -13.54%
  YoY % -4.00% -50.00% -5.66% 3.92% -8.11% -3.48% -
  Horiz. % 41.74% 43.48% 86.96% 92.17% 88.70% 96.52% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/08/17 25/08/16 27/08/15 28/08/14 30/08/13 23/08/12 26/08/11 -
Price 4.0000 3.9100 4.1000 5.7200 5.2000 6.1200 5.0000 -
P/RPS 12.30 11.38 12.73 15.52 22.48 18.79 10.92 2.00%
  YoY % 8.08% -10.60% -17.98% -30.96% 19.64% 72.07% -
  Horiz. % 112.64% 104.21% 116.58% 142.12% 205.86% 172.07% 100.00%
P/EPS -280,808.00 93.33 126.13 150.51 332.77 92.41 30.88 -
  YoY % -300,976.47% -26.00% -16.20% -54.77% 260.10% 199.26% -
  Horiz. % -909,352.38% 302.23% 408.45% 487.40% 1,077.62% 299.26% 100.00%
EY 0.00 1.07 0.79 0.66 0.30 1.08 3.24 -
  YoY % 0.00% 35.44% 19.70% 120.00% -72.22% -66.67% -
  Horiz. % 0.00% 33.02% 24.38% 20.37% 9.26% 33.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.47 0.50 0.82 1.03 0.96 1.13 1.06 -12.67%
  YoY % -6.00% -39.02% -20.39% 7.29% -15.04% 6.60% -
  Horiz. % 44.34% 47.17% 77.36% 97.17% 90.57% 106.60% 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
 
 

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