[NSOP] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -41.8%
YoY- 140.61%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 67,814 77,599 84,775 88,617 87,319 85,613 86,885 -15.21%
PBT 29,512 30,879 17,349 10,087 18,822 18,383 11,922 82.89%
Tax -2,476 -1,928 -2,434 -2,046 -4,252 -3,987 -1,443 43.27%
NP 27,036 28,951 14,915 8,041 14,570 14,396 10,479 88.00%
-
NP to SH 19,690 21,513 10,842 6,114 10,506 10,238 8,805 70.92%
-
Tax Rate 8.39% 6.24% 14.03% 20.28% 22.59% 21.69% 12.10% -
Total Cost 40,778 48,648 69,860 80,576 72,749 71,217 76,406 -34.17%
-
Net Worth 564,424 562,318 567,232 566,530 600,227 596,717 561,616 0.33%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 7,722 7,722 7,722 6,318 4,212 4,212 6,318 14.30%
Div Payout % 39.22% 35.90% 71.23% 103.34% 40.09% 41.14% 71.76% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 564,424 562,318 567,232 566,530 600,227 596,717 561,616 0.33%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 39.87% 37.31% 17.59% 9.07% 16.69% 16.82% 12.06% -
ROE 3.49% 3.83% 1.91% 1.08% 1.75% 1.72% 1.57% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 96.60 110.54 120.76 126.23 124.38 121.95 123.76 -15.21%
EPS 28.05 30.64 15.44 8.71 14.97 14.58 12.54 70.95%
DPS 11.00 11.00 11.00 9.00 6.00 6.00 9.00 14.30%
NAPS 8.04 8.01 8.08 8.07 8.55 8.50 8.00 0.33%
Adjusted Per Share Value based on latest NOSH - 70,202
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 96.60 110.54 120.76 126.23 124.38 121.95 123.76 -15.21%
EPS 28.05 30.64 15.44 8.71 14.97 14.58 12.54 70.95%
DPS 11.00 11.00 11.00 9.00 6.00 6.00 9.00 14.30%
NAPS 8.04 8.01 8.08 8.07 8.55 8.50 8.00 0.33%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 3.50 3.55 3.66 3.80 3.91 4.06 4.25 -
P/RPS 3.62 3.21 3.03 3.01 3.14 3.33 3.43 3.65%
P/EPS 12.48 11.58 23.70 43.63 26.13 27.84 33.89 -48.59%
EY 8.01 8.63 4.22 2.29 3.83 3.59 2.95 94.51%
DY 3.14 3.10 3.01 2.37 1.53 1.48 2.12 29.90%
P/NAPS 0.44 0.44 0.45 0.47 0.46 0.48 0.53 -11.65%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 27/08/18 23/05/18 28/02/18 29/11/17 28/08/17 29/05/17 -
Price 3.20 3.65 3.67 3.80 3.90 4.00 4.16 -
P/RPS 3.31 3.30 3.04 3.01 3.14 3.28 3.36 -0.99%
P/EPS 11.41 11.91 23.76 43.63 26.06 27.43 33.17 -50.87%
EY 8.76 8.40 4.21 2.29 3.84 3.65 3.01 103.70%
DY 3.44 3.01 3.00 2.37 1.54 1.50 2.16 36.33%
P/NAPS 0.40 0.46 0.45 0.47 0.46 0.47 0.52 -16.03%

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