[NSOP] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -71.76%
YoY- 220.85%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 67,640 88,617 90,590 87,180 83,008 84,683 87,076 -15.51%
PBT 39,916 14,661 10,429 7,478 20,856 5,120 5,852 260.08%
Tax -1,384 -3,006 -320 -28 -1,652 -2,057 -457 109.46%
NP 38,532 11,655 10,109 7,450 19,204 3,063 5,394 271.35%
-
NP to SH 28,028 9,474 7,616 4,556 16,132 3,081 5,168 209.00%
-
Tax Rate 3.47% 20.50% 3.07% 0.37% 7.92% 40.18% 7.81% -
Total Cost 29,108 76,962 80,481 79,730 63,804 81,620 81,681 -49.76%
-
Net Worth 567,232 566,530 600,227 596,717 561,616 553,191 549,681 2.11%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 14,040 4,212 5,616 4,212 8,424 4,212 5,616 84.30%
Div Payout % 50.09% 44.46% 73.74% 92.45% 52.22% 136.71% 108.67% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 567,232 566,530 600,227 596,717 561,616 553,191 549,681 2.11%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 56.97% 13.15% 11.16% 8.55% 23.14% 3.62% 6.20% -
ROE 4.94% 1.67% 1.27% 0.76% 2.87% 0.56% 0.94% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 96.35 126.23 129.04 124.18 118.24 120.63 124.04 -15.51%
EPS 39.92 13.50 10.85 6.48 22.96 4.39 7.36 209.02%
DPS 20.00 6.00 8.00 6.00 12.00 6.00 8.00 84.30%
NAPS 8.08 8.07 8.55 8.50 8.00 7.88 7.83 2.11%
Adjusted Per Share Value based on latest NOSH - 70,202
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 96.35 126.23 129.04 124.18 118.24 120.63 124.04 -15.51%
EPS 39.92 13.50 10.85 6.48 22.96 4.39 7.36 209.02%
DPS 20.00 6.00 8.00 6.00 12.00 6.00 8.00 84.30%
NAPS 8.08 8.07 8.55 8.50 8.00 7.88 7.83 2.11%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 3.66 3.80 3.91 4.06 4.25 4.02 4.10 -
P/RPS 3.80 3.01 3.03 3.27 3.59 3.33 3.31 9.64%
P/EPS 9.17 28.16 36.04 62.56 18.49 91.60 55.69 -69.99%
EY 10.91 3.55 2.77 1.60 5.41 1.09 1.80 232.79%
DY 5.46 1.58 2.05 1.48 2.82 1.49 1.95 98.78%
P/NAPS 0.45 0.47 0.46 0.48 0.53 0.51 0.52 -9.19%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 23/05/18 28/02/18 29/11/17 28/08/17 29/05/17 28/02/17 24/11/16 -
Price 3.67 3.80 3.90 4.00 4.16 4.18 4.03 -
P/RPS 3.81 3.01 3.02 3.22 3.52 3.47 3.25 11.19%
P/EPS 9.19 28.16 35.95 61.63 18.10 95.24 54.74 -69.60%
EY 10.88 3.55 2.78 1.62 5.52 1.05 1.83 228.54%
DY 5.45 1.58 2.05 1.50 2.88 1.44 1.99 95.86%
P/NAPS 0.45 0.47 0.46 0.47 0.52 0.53 0.51 -8.01%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment