[NSOP] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -4.08%
YoY- -52.1%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 111,757 93,169 62,383 50,636 62,186 88,617 84,683 4.72%
PBT 41,286 36,559 2,088 -6,074 -2,484 14,661 5,120 41.58%
Tax -9,946 -9,889 -1,221 2,041 780 -3,006 -2,057 30.02%
NP 31,340 26,670 867 -4,033 -1,704 11,655 3,063 47.31%
-
NP to SH 27,757 24,021 1,259 -2,566 -1,687 9,474 3,081 44.22%
-
Tax Rate 24.09% 27.05% 58.48% - - 20.50% 40.18% -
Total Cost 80,417 66,499 61,516 54,669 63,890 76,962 81,620 -0.24%
-
Net Worth 582,676 555,999 537,045 545,469 548,979 566,530 553,191 0.86%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 11,934 9,828 4,212 3,510 5,616 4,212 4,212 18.94%
Div Payout % 43.00% 40.92% 334.56% 0.00% 0.00% 44.46% 136.71% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 582,676 555,999 537,045 545,469 548,979 566,530 553,191 0.86%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 28.04% 28.63% 1.39% -7.96% -2.74% 13.15% 3.62% -
ROE 4.76% 4.32% 0.23% -0.47% -0.31% 1.67% 0.56% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 159.19 132.72 88.86 72.13 88.58 126.23 120.63 4.72%
EPS 39.54 34.22 1.79 -3.66 -2.40 13.50 4.39 44.21%
DPS 17.00 14.00 6.00 5.00 8.00 6.00 6.00 18.94%
NAPS 8.30 7.92 7.65 7.77 7.82 8.07 7.88 0.86%
Adjusted Per Share Value based on latest NOSH - 70,202
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 159.19 132.72 88.86 72.13 88.58 126.23 120.63 4.72%
EPS 39.54 34.22 1.79 -3.66 -2.40 13.50 4.39 44.21%
DPS 17.00 14.00 6.00 5.00 8.00 6.00 6.00 18.94%
NAPS 8.30 7.92 7.65 7.77 7.82 8.07 7.88 0.86%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 3.50 3.08 3.20 3.60 3.15 3.80 4.02 -
P/RPS 2.20 2.32 3.60 4.99 3.56 3.01 3.33 -6.67%
P/EPS 8.85 9.00 178.43 -98.49 -131.08 28.16 91.60 -32.24%
EY 11.30 11.11 0.56 -1.02 -0.76 3.55 1.09 47.63%
DY 4.86 4.55 1.87 1.39 2.54 1.58 1.49 21.76%
P/NAPS 0.42 0.39 0.42 0.46 0.40 0.47 0.51 -3.18%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 25/02/22 30/03/21 28/02/20 27/02/19 28/02/18 28/02/17 -
Price 3.40 3.85 0.00 3.28 3.30 3.80 4.18 -
P/RPS 2.14 2.90 0.00 4.55 3.73 3.01 3.47 -7.73%
P/EPS 8.60 11.25 0.00 -89.74 -137.32 28.16 95.24 -33.00%
EY 11.63 8.89 0.00 -1.11 -0.73 3.55 1.05 49.27%
DY 5.00 3.64 0.00 1.52 2.42 1.58 1.44 23.04%
P/NAPS 0.41 0.49 0.00 0.42 0.42 0.47 0.53 -4.18%

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