[NSOP] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -34.9%
YoY- -102.27%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 62,080 43,825 29,580 26,033 32,572 43,590 42,660 6.44%
PBT 27,137 17,469 3,840 -1,419 24,531 3,739 745 82.01%
Tax -6,927 -4,528 -871 958 104 -14 -382 62.05%
NP 20,210 12,941 2,969 -461 24,635 3,725 363 95.34%
-
NP to SH 18,319 11,310 2,276 -402 17,677 2,278 710 71.85%
-
Tax Rate 25.53% 25.92% 22.68% - -0.42% 0.37% 51.28% -
Total Cost 41,870 30,884 26,611 26,494 7,937 39,865 42,297 -0.16%
-
Net Worth 571,444 542,661 541,959 548,979 562,318 596,717 545,469 0.77%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 7,020 4,914 1,404 2,106 3,510 2,106 2,106 22.20%
Div Payout % 38.32% 43.45% 61.69% 0.00% 19.86% 92.45% 296.63% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 571,444 542,661 541,959 548,979 562,318 596,717 545,469 0.77%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 32.55% 29.53% 10.04% -1.77% 75.63% 8.55% 0.85% -
ROE 3.21% 2.08% 0.42% -0.07% 3.14% 0.38% 0.13% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 88.43 62.43 42.14 37.08 46.40 62.09 60.77 6.44%
EPS 26.09 16.11 3.24 -0.57 25.18 3.24 1.01 71.89%
DPS 10.00 7.00 2.00 3.00 5.00 3.00 3.00 22.20%
NAPS 8.14 7.73 7.72 7.82 8.01 8.50 7.77 0.77%
Adjusted Per Share Value based on latest NOSH - 70,202
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 88.42 62.42 42.13 37.08 46.39 62.08 60.76 6.44%
EPS 26.09 16.11 3.24 -0.57 25.18 3.24 1.01 71.89%
DPS 10.00 7.00 2.00 3.00 5.00 3.00 3.00 22.20%
NAPS 8.1389 7.729 7.719 7.819 8.0089 8.4989 7.769 0.77%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 3.66 3.10 2.73 3.45 3.55 4.06 3.91 -
P/RPS 4.14 4.97 6.48 9.30 7.65 6.54 6.43 -7.07%
P/EPS 14.03 19.24 84.21 -602.48 14.10 125.12 386.61 -42.44%
EY 7.13 5.20 1.19 -0.17 7.09 0.80 0.26 73.61%
DY 2.73 2.26 0.73 0.87 1.41 0.74 0.77 23.47%
P/NAPS 0.45 0.40 0.35 0.44 0.44 0.48 0.50 -1.73%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 26/08/22 26/08/21 27/08/20 28/08/19 27/08/18 28/08/17 25/08/16 -
Price 3.54 3.06 2.75 3.31 3.65 4.00 3.91 -
P/RPS 4.00 4.90 6.53 8.93 7.87 6.44 6.43 -7.60%
P/EPS 13.57 18.99 84.82 -578.03 14.50 123.27 386.61 -42.76%
EY 7.37 5.26 1.18 -0.17 6.90 0.81 0.26 74.57%
DY 2.82 2.29 0.73 0.91 1.37 0.75 0.77 24.14%
P/NAPS 0.43 0.40 0.36 0.42 0.46 0.47 0.50 -2.48%

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