[NSOP] YoY Annualized Quarter Result on 30-Sep-2022 [#3]

Stock

[NSOP] NEGRI SEMBILAN OIL PALMS BHD

Announcement Date

29-Nov-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

30-Sep-2022 [#3]

Profit Trend

QoQ- -0.45%

YoY- 46.58%

Quarter Report

NSOP 3rd Quarter 30.9.2022.pdf

Latest QR

Upcoming QR

NSOP's Result

NSOP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Annualized Quarter Result
Revenue	92,556	120,701	90,114	62,344	52,113	62,853	90,590	0.35%
YoY %	-23.32%	33.94%	44.54%	19.63%	-17.09%	-30.62%	-	-
Horiz. %	102.17%	133.24%	99.47%	68.82%	57.53%	69.38%	100.00%	-
PBT	28,080	54,065	37,232	8,021	-5,529	36,329	10,429	17.93%
YoY %	-48.06%	45.21%	364.18%	245.07%	-115.22%	248.35%	-	-
Horiz. %	269.25%	518.41%	357.00%	76.91%	-53.02%	348.35%	100.00%	-
Tax	-5,080	-12,786	-9,314	-2,268	1,905	-893	-320	58.49%
YoY %	60.27%	-37.28%	-310.67%	-219.06%	313.33%	-179.06%	-	-
Horiz. %	1,587.50%	3,995.62%	2,910.62%	708.75%	-595.31%	279.06%	100.00%	-
NP	23,000	41,278	27,917	5,753	-3,624	35,436	10,109	14.67%
YoY %	-44.28%	47.86%	385.26%	258.75%	-110.23%	250.54%	-	-
Horiz. %	227.52%	408.33%	276.16%	56.91%	-35.85%	350.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,930	36,474	24,884	4,902	-2,465	25,717	7,616	18.34%
YoY %	-42.62%	46.58%	407.63%	298.86%	-109.59%	237.67%	-	-
Horiz. %	274.82%	478.91%	326.73%	64.36%	-32.37%	337.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.09%	23.65%	25.02%	28.28%	-	2.46%	3.07%	-
YoY %	-23.51%	-5.48%	-11.53%	0.00%	-	-19.87%	-	-
Horiz. %	589.25%	770.36%	814.98%	921.17%	-	80.13%	100.00%	-
Total Cost	69,556	79,422	62,197	56,590	55,737	27,417	80,481	-2.40%
YoY %	-12.42%	27.69%	9.91%	1.53%	103.29%	-65.93%	-	-
Horiz. %	86.43%	98.68%	77.28%	70.31%	69.25%	34.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	611,459	582,676	550,383	537,045	544,767	564,424	600,227	0.30%
YoY %	4.94%	5.87%	2.48%	-1.42%	-3.48%	-5.96%	-	-
Horiz. %	101.87%	97.08%	91.70%	89.47%	90.76%	94.04%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	11,232	15,912	13,104	5,616	4,680	7,488	5,616	12.24%
YoY %	-29.41%	21.43%	133.33%	20.00%	-37.50%	33.33%	-	-
Horiz. %	200.00%	283.33%	233.33%	100.00%	83.33%	133.33%	100.00%	-
Div Payout %	53.66%	43.63%	52.66%	114.55%	0.00%	29.12%	73.74%	-
YoY %	22.99%	-17.15%	-54.03%	0.00%	0.00%	-60.51%	-	-
Horiz. %	72.77%	59.17%	71.41%	155.34%	0.00%	39.49%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	611,459	582,676	550,383	537,045	544,767	564,424	600,227	0.30%
YoY %	4.94%	5.87%	2.48%	-1.42%	-3.48%	-5.96%	-	-
Horiz. %	101.87%	97.08%	91.70%	89.47%	90.76%	94.04%	100.00%	-
NOSH	70,202	70,202	70,202	70,202	70,202	70,202	70,202	0.00%
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%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	24.85%	34.20%	30.98%	9.23%	-6.95%	56.38%	11.16%	-
YoY %	-27.34%	10.39%	235.64%	232.81%	-112.33%	405.20%	-	-
Horiz. %	222.67%	306.45%	277.60%	82.71%	-62.28%	505.20%	100.00%	-
ROE	3.42%	6.26%	4.52%	0.91%	-0.45%	4.56%	1.27%	-
YoY %	-45.37%	38.50%	396.70%	302.22%	-109.87%	259.06%	-	-
Horiz. %	269.29%	492.91%	355.91%	71.65%	-35.43%	359.06%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	131.84	171.93	128.36	88.81	74.23	89.53	129.04	0.35%
YoY %	-23.32%	33.94%	44.53%	19.64%	-17.09%	-30.62%	-	-
Horiz. %	102.17%	133.24%	99.47%	68.82%	57.52%	69.38%	100.00%	-
EPS	29.81	51.96	35.44	6.99	-3.51	36.64	10.85	18.33%
YoY %	-42.63%	46.61%	407.01%	299.15%	-109.58%	237.70%	-	-
Horiz. %	274.75%	478.89%	326.64%	64.42%	-32.35%	337.70%	100.00%	-
DPS	16.00	22.67	18.67	8.00	6.67	10.67	8.00	12.24%
YoY %	-29.42%	21.42%	133.38%	19.94%	-37.49%	33.38%	-	-
Horiz. %	200.00%	283.38%	233.38%	100.00%	83.38%	133.38%	100.00%	-
NAPS	8.71	8.30	7.84	7.65	7.76	8.04	8.55	0.30%
YoY %	4.94%	5.87%	2.48%	-1.42%	-3.48%	-5.96%	-	-
Horiz. %	101.87%	97.08%	91.70%	89.47%	90.76%	94.04%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 70,202
RPS	131.84	171.93	128.36	88.81	74.23	89.53	129.04	0.35%
YoY %	-23.32%	33.94%	44.53%	19.64%	-17.09%	-30.62%	-	-
Horiz. %	102.17%	133.24%	99.47%	68.82%	57.52%	69.38%	100.00%	-
EPS	29.81	51.96	35.44	6.99	-3.51	36.64	10.85	18.33%
YoY %	-42.63%	46.61%	407.01%	299.15%	-109.58%	237.70%	-	-
Horiz. %	274.75%	478.89%	326.64%	64.42%	-32.35%	337.70%	100.00%	-
DPS	16.00	22.67	18.67	8.00	6.67	10.67	8.00	12.24%
YoY %	-29.42%	21.42%	133.38%	19.94%	-37.49%	33.38%	-	-
Horiz. %	200.00%	283.38%	233.38%	100.00%	83.38%	133.38%	100.00%	-
NAPS	8.71	8.30	7.84	7.65	7.76	8.04	8.55	0.30%
YoY %	4.94%	5.87%	2.48%	-1.42%	-3.48%	-5.96%	-	-
Horiz. %	101.87%	97.08%	91.70%	89.47%	90.76%	94.04%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	-
Price	3.32	3.79	3.20	2.94	3.33	3.50	3.91	-
P/RPS	2.52	2.20	2.49	3.31	4.49	3.91	3.03	-3.02%
YoY %	14.55%	-11.65%	-24.77%	-26.28%	14.83%	29.04%	-	-
Horiz. %	83.17%	72.61%	82.18%	109.24%	148.18%	129.04%	100.00%	-
P/EPS	11.14	7.29	9.03	42.10	-94.82	9.55	36.04	-17.76%
YoY %	52.81%	-19.27%	-78.55%	144.40%	-1,092.88%	-73.50%	-	-
Horiz. %	30.91%	20.23%	25.06%	116.81%	-263.10%	26.50%	100.00%	-
EY	8.98	13.71	11.08	2.38	-1.05	10.47	2.77	21.64%
YoY %	-34.50%	23.74%	365.55%	326.67%	-110.03%	277.98%	-	-
Horiz. %	324.19%	494.95%	400.00%	85.92%	-37.91%	377.98%	100.00%	-
DY	4.82	5.98	5.83	2.72	2.00	3.05	2.05	15.30%
YoY %	-19.40%	2.57%	114.34%	36.00%	-34.43%	48.78%	-	-
Horiz. %	235.12%	291.71%	284.39%	132.68%	97.56%	148.78%	100.00%	-
P/NAPS	0.38	0.46	0.41	0.38	0.43	0.44	0.46	-3.13%
YoY %	-17.39%	12.20%	7.89%	-11.63%	-2.27%	-4.35%	-	-
Horiz. %	82.61%	100.00%	89.13%	82.61%	93.48%	95.65%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	29/11/23	29/11/22	26/11/21	27/11/20	28/11/19	29/11/18	29/11/17	-
Price	3.21	3.45	3.14	3.16	3.40	3.20	3.90	-
P/RPS	2.43	2.01	2.45	3.56	4.58	3.57	3.02	-3.55%
YoY %	20.90%	-17.96%	-31.18%	-22.27%	28.29%	18.21%	-	-
Horiz. %	80.46%	66.56%	81.13%	117.88%	151.66%	118.21%	100.00%	-
P/EPS	10.77	6.64	8.86	45.25	-96.82	8.74	35.95	-18.19%
YoY %	62.20%	-25.06%	-80.42%	146.74%	-1,207.78%	-75.69%	-	-
Horiz. %	29.96%	18.47%	24.65%	125.87%	-269.32%	24.31%	100.00%	-
EY	9.29	15.06	11.29	2.21	-1.03	11.45	2.78	22.26%
YoY %	-38.31%	33.39%	410.86%	314.56%	-109.00%	311.87%	-	-
Horiz. %	334.17%	541.73%	406.12%	79.50%	-37.05%	411.87%	100.00%	-
DY	4.98	6.57	5.94	2.53	1.96	3.33	2.05	15.93%
YoY %	-24.20%	10.61%	134.78%	29.08%	-41.14%	62.44%	-	-
Horiz. %	242.93%	320.49%	289.76%	123.41%	95.61%	162.44%	100.00%	-
P/NAPS	0.37	0.42	0.40	0.41	0.44	0.40	0.46	-3.56%
YoY %	-11.90%	5.00%	-2.44%	-6.82%	10.00%	-13.04%	-	-
Horiz. %	80.43%	91.30%	86.96%	89.13%	95.65%	86.96%	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 ⃤ & 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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 14 May 2024

MQ Trader

MQ Trading Signals

2024-05-14 15:00:00

EMA 5

Hourly

SELL

2024-05-14 14:30:00

EMA 5

30 Mins

SELL

2024-05-14 14:30:00

OBV

30 Mins

SELL

2024-05-14 11:40:00

EMA 5

5 Mins

SELL

2024-05-14 11:40:00

ADX

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

493

MPI

MALAYSIAN PACIFIC INDUSTRIES

457

PTRANS

PERAK TRANSIT BERHAD

457

HLIND

HONG LEONG INDUSTRIES BHD

433

GENTING

GENTING BHD

431

SENDAI

EVERSENDAI CORPORATION BERHAD

391

YTL

YTL CORPORATION BHD

311

GENM

GENTING MALAYSIA BERHAD

304

TOPGLOV

TOP GLOVE CORPORATION BHD

275

Daily Stocks

HSI-CXG

0.205

-0.005

284,803,400

MMAG-WC

0.13

-0.025

186,585,300

FPHB

0.41

+0.17

147,591,700

INIX-OR

0.02

0.00

141,839,900

HSI-HUZ

0.245

+0.005

112,937,700

PMHLDG

0.325

+0.04

111,560,300

MMAG

0.37

-0.005

84,106,900

SAPNRG

0.045

0.00

82,410,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CT2

0.10

0.00

62,110,600

More active Stocks

MPI

32.60

+0.52

395,600

PTT

1.88

+0.31

3,275,300

UTDPLT

25.62

+0.26

366,800

MTEC

1.36

+0.19

16,199,900

CARLSBG

19.62

+0.18

295,000

FPHB

0.41

+0.17

147,591,700

CRESNDO

3.61

+0.16

1,236,200

CANONE

3.18

+0.16

396,600

MNRB

2.60

+0.15

5,642,100

BNASTRA

1.85

+0.15

2,797,600

More gainer Stocks

PETDAG

21.00

-0.34

562,500

HLFG

17.50

-0.22

244,200

KOBAY

2.28

-0.21

5,490,600

BKAWAN

20.08

-0.20

14,300

IDEAL

3.40

-0.20

6,000

ALLIANZ-PA

22.80

-0.20

100

ORIENT

6.97

-0.18

1,220,900

SAM

5.68

-0.16

1,772,700

HLBANK

19.48

-0.12

338,700

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More