Highlights

[NSOP] YoY Quarter Result on 2016-09-30 [#3]

Stock [NSOP]: NEGRI SEMBILAN OIL PALMS BHD
Announcement Date 24-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     7.65%    YoY -     -2.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 13,052 14,568 24,353 22,647 23,367 24,125 18,599 -5.73%
  YoY % -10.41% -40.18% 7.53% -3.08% -3.14% 29.71% -
  Horiz. % 70.18% 78.33% 130.94% 121.76% 125.64% 129.71% 100.00%
PBT -2,728 2,716 4,083 3,644 4,841 3,429 6,018 -
  YoY % -200.44% -33.48% 12.05% -24.73% 41.18% -43.02% -
  Horiz. % -45.33% 45.13% 67.85% 60.55% 80.44% 56.98% 100.00%
Tax 471 -774 -226 39 -264 -676 -898 -
  YoY % 160.85% -242.48% -679.49% 114.77% 60.95% 24.72% -
  Horiz. % -52.45% 86.19% 25.17% -4.34% 29.40% 75.28% 100.00%
NP -2,257 1,942 3,857 3,683 4,577 2,753 5,120 -
  YoY % -216.22% -49.65% 4.72% -19.53% 66.25% -46.23% -
  Horiz. % -44.08% 37.93% 75.33% 71.93% 89.39% 53.77% 100.00%
NP to SH -1,447 1,611 3,434 3,166 3,238 2,146 3,980 -
  YoY % -189.82% -53.09% 8.46% -2.22% 50.89% -46.08% -
  Horiz. % -36.36% 40.48% 86.28% 79.55% 81.36% 53.92% 100.00%
Tax Rate - % 28.50 % 5.54 % -1.07 % 5.45 % 19.71 % 14.92 % -
  YoY % 0.00% 414.44% 617.76% -119.63% -72.35% 32.10% -
  Horiz. % 0.00% 191.02% 37.13% -7.17% 36.53% 132.10% 100.00%
Total Cost 15,309 12,626 20,496 18,964 18,790 21,372 13,479 2.14%
  YoY % 21.25% -38.40% 8.08% 0.93% -12.08% 58.56% -
  Horiz. % 113.58% 93.67% 152.06% 140.69% 139.40% 158.56% 100.00%
Net Worth 544,767 564,424 600,227 549,681 351,010 389,621 384,004 6.00%
  YoY % -3.48% -5.96% 9.20% 56.60% -9.91% 1.46% -
  Horiz. % 141.86% 146.98% 156.31% 143.14% 91.41% 101.46% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 1,404 2,106 2,106 2,106 2,106 2,808 3,510 -14.16%
  YoY % -33.33% 0.00% 0.00% 0.00% -25.00% -20.00% -
  Horiz. % 40.00% 60.00% 60.00% 60.00% 60.00% 80.00% 100.00%
Div Payout % - % 130.73 % 61.33 % 66.52 % 65.04 % 130.85 % 88.19 % -
  YoY % 0.00% 113.16% -7.80% 2.28% -50.29% 48.37% -
  Horiz. % 0.00% 148.24% 69.54% 75.43% 73.75% 148.37% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 544,767 564,424 600,227 549,681 351,010 389,621 384,004 6.00%
  YoY % -3.48% -5.96% 9.20% 56.60% -9.91% 1.46% -
  Horiz. % 141.86% 146.98% 156.31% 143.14% 91.41% 101.46% 100.00%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 -
  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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -17.29 % 13.33 % 15.84 % 16.26 % 19.59 % 11.41 % 27.53 % -
  YoY % -229.71% -15.85% -2.58% -17.00% 71.69% -58.55% -
  Horiz. % -62.80% 48.42% 57.54% 59.06% 71.16% 41.45% 100.00%
ROE -0.27 % 0.29 % 0.57 % 0.58 % 0.92 % 0.55 % 1.04 % -
  YoY % -193.10% -49.12% -1.72% -36.96% 67.27% -47.12% -
  Horiz. % -25.96% 27.88% 54.81% 55.77% 88.46% 52.88% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 18.59 20.75 34.69 32.26 33.29 34.37 26.49 -5.73%
  YoY % -10.41% -40.18% 7.53% -3.09% -3.14% 29.75% -
  Horiz. % 70.18% 78.33% 130.96% 121.78% 125.67% 129.75% 100.00%
EPS -2.06 2.29 4.89 4.51 4.61 3.06 5.67 -
  YoY % -189.96% -53.17% 8.43% -2.17% 50.65% -46.03% -
  Horiz. % -36.33% 40.39% 86.24% 79.54% 81.31% 53.97% 100.00%
DPS 2.00 3.00 3.00 3.00 3.00 4.00 5.00 -14.16%
  YoY % -33.33% 0.00% 0.00% 0.00% -25.00% -20.00% -
  Horiz. % 40.00% 60.00% 60.00% 60.00% 60.00% 80.00% 100.00%
NAPS 7.7600 8.0400 8.5500 7.8300 5.0000 5.5500 5.4700 6.00%
  YoY % -3.48% -5.96% 9.20% 56.60% -9.91% 1.46% -
  Horiz. % 141.86% 146.98% 156.31% 143.14% 91.41% 101.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 70,202
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 18.59 20.75 34.69 32.26 33.29 34.37 26.49 -5.73%
  YoY % -10.41% -40.18% 7.53% -3.09% -3.14% 29.75% -
  Horiz. % 70.18% 78.33% 130.96% 121.78% 125.67% 129.75% 100.00%
EPS -2.06 2.29 4.89 4.51 4.61 3.06 5.67 -
  YoY % -189.96% -53.17% 8.43% -2.17% 50.65% -46.03% -
  Horiz. % -36.33% 40.39% 86.24% 79.54% 81.31% 53.97% 100.00%
DPS 2.00 3.00 3.00 3.00 3.00 4.00 5.00 -14.16%
  YoY % -33.33% 0.00% 0.00% 0.00% -25.00% -20.00% -
  Horiz. % 40.00% 60.00% 60.00% 60.00% 60.00% 80.00% 100.00%
NAPS 7.7600 8.0400 8.5500 7.8300 5.0000 5.5500 5.4700 6.00%
  YoY % -3.48% -5.96% 9.20% 56.60% -9.91% 1.46% -
  Horiz. % 141.86% 146.98% 156.31% 143.14% 91.41% 101.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 3.3300 3.5000 3.9100 4.1000 4.2200 5.4500 5.4000 -
P/RPS 17.91 16.87 11.27 12.71 12.68 15.86 20.38 -2.13%
  YoY % 6.16% 49.69% -11.33% 0.24% -20.05% -22.18% -
  Horiz. % 87.88% 82.78% 55.30% 62.37% 62.22% 77.82% 100.00%
P/EPS -161.56 152.52 79.93 90.91 91.49 178.29 95.25 -
  YoY % -205.93% 90.82% -12.08% -0.63% -48.68% 87.18% -
  Horiz. % -169.62% 160.13% 83.92% 95.44% 96.05% 187.18% 100.00%
EY -0.62 0.66 1.25 1.10 1.09 0.56 1.05 -
  YoY % -193.94% -47.20% 13.64% 0.92% 94.64% -46.67% -
  Horiz. % -59.05% 62.86% 119.05% 104.76% 103.81% 53.33% 100.00%
DY 0.60 0.86 0.77 0.73 0.71 0.73 0.93 -7.04%
  YoY % -30.23% 11.69% 5.48% 2.82% -2.74% -21.51% -
  Horiz. % 64.52% 92.47% 82.80% 78.49% 76.34% 78.49% 100.00%
P/NAPS 0.43 0.44 0.46 0.52 0.84 0.98 0.99 -12.97%
  YoY % -2.27% -4.35% -11.54% -38.10% -14.29% -1.01% -
  Horiz. % 43.43% 44.44% 46.46% 52.53% 84.85% 98.99% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 29/11/18 29/11/17 24/11/16 26/11/15 27/11/14 29/11/13 -
Price 3.4000 3.2000 3.9000 4.0300 4.2000 5.5000 5.6500 -
P/RPS 18.29 15.42 11.24 12.49 12.62 16.00 21.33 -2.53%
  YoY % 18.61% 37.19% -10.01% -1.03% -21.12% -24.99% -
  Horiz. % 85.75% 72.29% 52.70% 58.56% 59.17% 75.01% 100.00%
P/EPS -164.95 139.45 79.73 89.36 91.06 179.92 99.66 -
  YoY % -218.29% 74.90% -10.78% -1.87% -49.39% 80.53% -
  Horiz. % -165.51% 139.93% 80.00% 89.66% 91.37% 180.53% 100.00%
EY -0.61 0.72 1.25 1.12 1.10 0.56 1.00 -
  YoY % -184.72% -42.40% 11.61% 1.82% 96.43% -44.00% -
  Horiz. % -61.00% 72.00% 125.00% 112.00% 110.00% 56.00% 100.00%
DY 0.59 0.94 0.77 0.74 0.71 0.73 0.88 -6.44%
  YoY % -37.23% 22.08% 4.05% 4.23% -2.74% -17.05% -
  Horiz. % 67.05% 106.82% 87.50% 84.09% 80.68% 82.95% 100.00%
P/NAPS 0.44 0.40 0.46 0.51 0.84 0.99 1.03 -13.21%
  YoY % 10.00% -13.04% -9.80% -39.29% -15.15% -3.88% -
  Horiz. % 42.72% 38.83% 44.66% 49.51% 81.55% 96.12% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

440  310  622  1092 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.825+0.03 
 VIVOCOM 1.13+0.12 
 ASB 0.17+0.005 
 BIOHLDG 0.3150.00 
 KANGER 0.1850.00 
 SOLUTN 1.270.00 
 TNLOGIS 0.875+0.11 
 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