Highlights

[NSOP] YoY Quarter Result on 2015-03-31 [#1]

Stock [NSOP]: NEGRI SEMBILAN OIL PALMS BHD
Announcement Date 28-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     102.18%    YoY -     -89.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 16,910 20,752 18,550 17,814 20,941 16,803 20,360 -3.05%
  YoY % -18.51% 11.87% 4.13% -14.93% 24.63% -17.47% -
  Horiz. % 83.06% 101.93% 91.11% 87.50% 102.85% 82.53% 100.00%
PBT 9,979 5,214 -3,080 -197 3,382 3,082 5,379 10.84%
  YoY % 91.39% 269.29% -1,463.45% -105.82% 9.73% -42.70% -
  Horiz. % 185.52% 96.93% -57.26% -3.66% 62.87% 57.30% 100.00%
Tax -346 -413 15 359 -843 -686 -1,188 -18.58%
  YoY % 16.22% -2,853.33% -95.82% 142.59% -22.89% 42.26% -
  Horiz. % 29.12% 34.76% -1.26% -30.22% 70.96% 57.74% 100.00%
NP 9,633 4,801 -3,065 162 2,539 2,396 4,191 14.87%
  YoY % 100.65% 256.64% -1,991.98% -93.62% 5.97% -42.83% -
  Horiz. % 229.85% 114.56% -73.13% 3.87% 60.58% 57.17% 100.00%
NP to SH 7,007 4,033 -2,231 230 2,175 2,109 3,741 11.02%
  YoY % 73.74% 280.77% -1,070.00% -89.43% 3.13% -43.62% -
  Horiz. % 187.30% 107.81% -59.64% 6.15% 58.14% 56.38% 100.00%
Tax Rate 3.47 % 7.92 % - % - % 24.93 % 22.26 % 22.09 % -26.53%
  YoY % -56.19% 0.00% 0.00% 0.00% 11.99% 0.77% -
  Horiz. % 15.71% 35.85% 0.00% 0.00% 112.86% 100.77% 100.00%
Total Cost 7,277 15,951 21,615 17,652 18,402 14,407 16,169 -12.45%
  YoY % -54.38% -26.20% 22.45% -4.08% 27.73% -10.90% -
  Horiz. % 45.01% 98.65% 133.68% 109.17% 113.81% 89.10% 100.00%
Net Worth 567,232 561,616 544,065 351,010 388,919 380,494 384,706 6.68%
  YoY % 1.00% 3.23% 55.00% -9.75% 2.21% -1.09% -
  Horiz. % 147.45% 145.99% 141.42% 91.24% 101.09% 98.91% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 3,510 2,106 2,106 2,106 3,510 2,808 10,530 -16.72%
  YoY % 66.67% 0.00% 0.00% -40.00% 25.00% -73.33% -
  Horiz. % 33.33% 20.00% 20.00% 20.00% 33.33% 26.67% 100.00%
Div Payout % 50.09 % 52.22 % - % 915.68 % 161.38 % 133.15 % 281.48 % -24.99%
  YoY % -4.08% 0.00% 0.00% 467.41% 21.20% -52.70% -
  Horiz. % 17.80% 18.55% 0.00% 325.31% 57.33% 47.30% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 567,232 561,616 544,065 351,010 388,919 380,494 384,706 6.68%
  YoY % 1.00% 3.23% 55.00% -9.75% 2.21% -1.09% -
  Horiz. % 147.45% 145.99% 141.42% 91.24% 101.09% 98.91% 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 56.97 % 23.14 % -16.52 % 0.91 % 12.12 % 14.26 % 20.58 % 18.49%
  YoY % 146.20% 240.07% -1,915.38% -92.49% -15.01% -30.71% -
  Horiz. % 276.82% 112.44% -80.27% 4.42% 58.89% 69.29% 100.00%
ROE 1.24 % 0.72 % -0.41 % 0.07 % 0.56 % 0.55 % 0.97 % 4.18%
  YoY % 72.22% 275.61% -685.71% -87.50% 1.82% -43.30% -
  Horiz. % 127.84% 74.23% -42.27% 7.22% 57.73% 56.70% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 24.09 29.56 26.42 25.38 29.83 23.94 29.00 -3.04%
  YoY % -18.50% 11.88% 4.10% -14.92% 24.60% -17.45% -
  Horiz. % 83.07% 101.93% 91.10% 87.52% 102.86% 82.55% 100.00%
EPS 9.98 5.74 -3.18 0.33 3.10 3.00 5.33 11.01%
  YoY % 73.87% 280.50% -1,063.64% -89.35% 3.33% -43.71% -
  Horiz. % 187.24% 107.69% -59.66% 6.19% 58.16% 56.29% 100.00%
DPS 5.00 3.00 3.00 3.00 5.00 4.00 15.00 -16.72%
  YoY % 66.67% 0.00% 0.00% -40.00% 25.00% -73.33% -
  Horiz. % 33.33% 20.00% 20.00% 20.00% 33.33% 26.67% 100.00%
NAPS 8.0800 8.0000 7.7500 5.0000 5.5400 5.4200 5.4800 6.68%
  YoY % 1.00% 3.23% 55.00% -9.75% 2.21% -1.09% -
  Horiz. % 147.45% 145.99% 141.42% 91.24% 101.09% 98.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 70,202
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 24.09 29.56 26.42 25.38 29.83 23.94 29.00 -3.04%
  YoY % -18.50% 11.88% 4.10% -14.92% 24.60% -17.45% -
  Horiz. % 83.07% 101.93% 91.10% 87.52% 102.86% 82.55% 100.00%
EPS 9.98 5.74 -3.18 0.33 3.10 3.00 5.33 11.01%
  YoY % 73.87% 280.50% -1,063.64% -89.35% 3.33% -43.71% -
  Horiz. % 187.24% 107.69% -59.66% 6.19% 58.16% 56.29% 100.00%
DPS 5.00 3.00 3.00 3.00 5.00 4.00 15.00 -16.72%
  YoY % 66.67% 0.00% 0.00% -40.00% 25.00% -73.33% -
  Horiz. % 33.33% 20.00% 20.00% 20.00% 33.33% 26.67% 100.00%
NAPS 8.0800 8.0000 7.7500 5.0000 5.5400 5.4200 5.4800 6.68%
  YoY % 1.00% 3.23% 55.00% -9.75% 2.21% -1.09% -
  Horiz. % 147.45% 145.99% 141.42% 91.24% 101.09% 98.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 3.6600 4.2500 4.0800 4.8800 5.8500 5.5100 6.0600 -
P/RPS 15.19 14.38 15.44 19.23 19.61 23.02 20.90 -5.18%
  YoY % 5.63% -6.87% -19.71% -1.94% -14.81% 10.14% -
  Horiz. % 72.68% 68.80% 73.88% 92.01% 93.83% 110.14% 100.00%
P/EPS 36.67 73.98 -128.38 1,489.50 188.82 183.41 113.72 -17.18%
  YoY % -50.43% 157.63% -108.62% 688.85% 2.95% 61.28% -
  Horiz. % 32.25% 65.05% -112.89% 1,309.80% 166.04% 161.28% 100.00%
EY 2.73 1.35 -0.78 0.07 0.53 0.55 0.88 20.76%
  YoY % 102.22% 273.08% -1,214.29% -86.79% -3.64% -37.50% -
  Horiz. % 310.23% 153.41% -88.64% 7.95% 60.23% 62.50% 100.00%
DY 1.37 0.71 0.74 0.61 0.85 0.73 2.48 -9.41%
  YoY % 92.96% -4.05% 21.31% -28.24% 16.44% -70.56% -
  Horiz. % 55.24% 28.63% 29.84% 24.60% 34.27% 29.44% 100.00%
P/NAPS 0.45 0.53 0.53 0.98 1.06 1.02 1.11 -13.96%
  YoY % -15.09% 0.00% -45.92% -7.55% 3.92% -8.11% -
  Horiz. % 40.54% 47.75% 47.75% 88.29% 95.50% 91.89% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date - 29/05/17 26/05/16 28/05/15 29/05/14 31/05/13 25/05/12 -
Price 3.6700 4.1600 4.1000 4.8500 5.9000 5.6600 6.0000 -
P/RPS 15.24 14.07 15.52 19.11 19.78 23.65 20.69 -4.97%
  YoY % 8.32% -9.34% -18.79% -3.39% -16.36% 14.31% -
  Horiz. % 73.66% 68.00% 75.01% 92.36% 95.60% 114.31% 100.00%
P/EPS 36.77 72.41 -129.01 1,480.35 190.43 188.40 112.59 -17.01%
  YoY % -49.22% 156.13% -108.71% 677.37% 1.08% 67.33% -
  Horiz. % 32.66% 64.31% -114.58% 1,314.81% 169.14% 167.33% 100.00%
EY 2.72 1.38 -0.78 0.07 0.53 0.53 0.89 20.46%
  YoY % 97.10% 276.92% -1,214.29% -86.79% 0.00% -40.45% -
  Horiz. % 305.62% 155.06% -87.64% 7.87% 59.55% 59.55% 100.00%
DY 1.36 0.72 0.73 0.62 0.85 0.71 2.50 -9.64%
  YoY % 88.89% -1.37% 17.74% -27.06% 19.72% -71.60% -
  Horiz. % 54.40% 28.80% 29.20% 24.80% 34.00% 28.40% 100.00%
P/NAPS 0.45 0.52 0.53 0.97 1.06 1.04 1.09 -13.70%
  YoY % -13.46% -1.89% -45.36% -8.49% 1.92% -4.59% -
  Horiz. % 41.28% 47.71% 48.62% 88.99% 97.25% 95.41% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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