[NSOP] YoY Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
22-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 311.68%
YoY- 619.86%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 19,812 20,738 26,584 18,896 13,441 14,150 16,910 2.67%
PBT 7,524 2,684 13,600 8,287 -497 -716 9,979 -4.59%
Tax -1,696 -796 -3,111 -2,144 -426 391 -346 30.30%
NP 5,828 1,888 10,489 6,143 -923 -325 9,633 -8.02%
-
NP to SH 5,205 1,834 9,592 5,183 -997 -298 7,007 -4.82%
-
Tax Rate 22.54% 29.66% 22.88% 25.87% - - 3.47% -
Total Cost 13,984 18,850 16,095 12,753 14,364 14,475 7,277 11.49%
-
Net Worth 618,479 587,590 577,060 546,873 537,747 550,383 567,232 1.45%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 4,212 1,404 7,020 4,914 1,404 2,106 3,510 3.08%
Div Payout % 80.92% 76.56% 73.19% 94.81% 0.00% 0.00% 50.09% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 618,479 587,590 577,060 546,873 537,747 550,383 567,232 1.45%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 29.42% 9.10% 39.46% 32.51% -6.87% -2.30% 56.97% -
ROE 0.84% 0.31% 1.66% 0.95% -0.19% -0.05% 1.24% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 28.22 29.54 37.87 26.92 19.15 20.16 24.09 2.66%
EPS 7.41 2.61 13.66 7.38 -1.42 -0.42 9.98 -4.83%
DPS 6.00 2.00 10.00 7.00 2.00 3.00 5.00 3.08%
NAPS 8.81 8.37 8.22 7.79 7.66 7.84 8.08 1.45%
Adjusted Per Share Value based on latest NOSH - 70,202
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 28.22 29.54 37.87 26.92 19.15 20.16 24.09 2.66%
EPS 7.41 2.61 13.66 7.38 -1.42 -0.42 9.98 -4.83%
DPS 6.00 2.00 10.00 7.00 2.00 3.00 5.00 3.08%
NAPS 8.81 8.37 8.22 7.79 7.66 7.84 8.08 1.45%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 3.99 3.50 3.66 3.26 2.40 3.20 3.66 -
P/RPS 14.14 11.85 9.67 12.11 12.54 15.88 15.19 -1.18%
P/EPS 53.81 133.97 26.79 44.16 -168.99 -753.85 36.67 6.59%
EY 1.86 0.75 3.73 2.26 -0.59 -0.13 2.73 -6.18%
DY 1.50 0.57 2.73 2.15 0.83 0.94 1.37 1.52%
P/NAPS 0.45 0.42 0.45 0.42 0.31 0.41 0.45 0.00%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 29/05/23 30/05/22 22/06/21 29/06/20 29/05/19 23/05/18 -
Price 3.76 3.40 3.97 3.10 2.73 3.30 3.67 -
P/RPS 13.32 11.51 10.48 11.52 14.26 16.37 15.24 -2.21%
P/EPS 50.71 130.15 29.06 41.99 -192.23 -777.40 36.77 5.49%
EY 1.97 0.77 3.44 2.38 -0.52 -0.13 2.72 -5.23%
DY 1.60 0.59 2.52 2.26 0.73 0.91 1.36 2.74%
P/NAPS 0.43 0.41 0.48 0.40 0.36 0.42 0.45 -0.75%

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