[NSOP] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 100.46%
YoY- -42.62%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 19,812 92,801 69,417 44,000 20,738 111,757 90,526 -63.64%
PBT 7,524 23,536 21,060 10,590 2,684 41,286 40,549 -67.43%
Tax -1,696 -3,860 -3,810 -1,924 -796 -9,946 -9,590 -68.45%
NP 5,828 19,676 17,250 8,666 1,888 31,340 30,959 -67.12%
-
NP to SH 5,205 18,084 15,698 7,831 1,834 27,757 27,356 -66.88%
-
Tax Rate 22.54% 16.40% 18.09% 18.17% 29.66% 24.09% 23.65% -
Total Cost 13,984 73,125 52,167 35,334 18,850 80,417 59,567 -61.91%
-
Net Worth 618,479 608,651 611,459 599,525 587,590 582,676 582,676 4.05%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 4,212 8,424 8,424 1,404 1,404 11,934 11,934 -50.02%
Div Payout % 80.92% 46.58% 53.66% 17.93% 76.56% 43.00% 43.63% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 618,479 608,651 611,459 599,525 587,590 582,676 582,676 4.05%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 29.42% 21.20% 24.85% 19.70% 9.10% 28.04% 34.20% -
ROE 0.84% 2.97% 2.57% 1.31% 0.31% 4.76% 4.69% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 28.22 132.19 98.88 62.68 29.54 159.19 128.95 -63.65%
EPS 7.41 25.76 22.36 11.15 2.61 39.54 38.97 -66.89%
DPS 6.00 12.00 12.00 2.00 2.00 17.00 17.00 -50.02%
NAPS 8.81 8.67 8.71 8.54 8.37 8.30 8.30 4.05%
Adjusted Per Share Value based on latest NOSH - 70,202
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 28.22 132.19 98.88 62.68 29.54 159.19 128.95 -63.65%
EPS 7.41 25.76 22.36 11.15 2.61 39.54 38.97 -66.89%
DPS 6.00 12.00 12.00 2.00 2.00 17.00 17.00 -50.02%
NAPS 8.81 8.67 8.71 8.54 8.37 8.30 8.30 4.05%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 3.99 3.13 3.32 3.55 3.50 3.50 3.79 -
P/RPS 14.14 2.37 3.36 5.66 11.85 2.20 2.94 184.65%
P/EPS 53.81 12.15 14.85 31.82 133.97 8.85 9.73 212.40%
EY 1.86 8.23 6.74 3.14 0.75 11.30 10.28 -67.97%
DY 1.50 3.83 3.61 0.56 0.57 4.86 4.49 -51.82%
P/NAPS 0.45 0.36 0.38 0.42 0.42 0.42 0.46 -1.45%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/05/24 29/02/24 29/11/23 25/08/23 29/05/23 27/02/23 29/11/22 -
Price 3.76 3.37 3.21 3.39 3.40 3.40 3.45 -
P/RPS 13.32 2.55 3.25 5.41 11.51 2.14 2.68 190.95%
P/EPS 50.71 13.08 14.36 30.39 130.15 8.60 8.85 219.86%
EY 1.97 7.64 6.97 3.29 0.77 11.63 11.29 -68.74%
DY 1.60 3.56 3.74 0.59 0.59 5.00 4.93 -52.74%
P/NAPS 0.43 0.39 0.37 0.40 0.41 0.41 0.42 1.57%

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