[NSOP] YoY TTM Result on 31-Mar-2019 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -43.34%
YoY- -11.91%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 100,857 67,838 49,927 59,426 84,775 86,885 85,630 2.76%
PBT 41,872 10,872 -5,855 12,674 17,349 11,922 4,019 47.75%
Tax -10,856 -2,939 1,224 1,518 -2,434 -1,443 -1,129 45.79%
NP 31,016 7,933 -4,631 14,192 14,915 10,479 2,890 48.49%
-
NP to SH 28,430 7,439 -3,265 9,551 10,842 8,805 2,801 47.11%
-
Tax Rate 25.93% 27.03% - -11.98% 14.03% 12.10% 28.09% -
Total Cost 69,841 59,905 54,558 45,234 69,860 76,406 82,740 -2.78%
-
Net Worth 577,060 546,873 537,747 550,383 567,232 561,616 543,718 0.99%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 11,934 7,722 2,808 4,212 7,722 6,318 4,210 18.95%
Div Payout % 41.98% 103.81% 0.00% 44.10% 71.23% 71.76% 150.33% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 577,060 546,873 537,747 550,383 567,232 561,616 543,718 0.99%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 30.75% 11.69% -9.28% 23.88% 17.59% 12.06% 3.37% -
ROE 4.93% 1.36% -0.61% 1.74% 1.91% 1.57% 0.52% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 143.67 96.63 71.12 84.65 120.76 123.76 122.05 2.75%
EPS 40.50 10.60 -4.65 13.61 15.44 12.54 3.99 47.11%
DPS 17.00 11.00 4.00 6.00 11.00 9.00 6.00 18.94%
NAPS 8.22 7.79 7.66 7.84 8.08 8.00 7.75 0.98%
Adjusted Per Share Value based on latest NOSH - 70,202
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 143.65 96.62 71.11 84.64 120.74 123.75 121.96 2.76%
EPS 40.49 10.60 -4.65 13.60 15.44 12.54 3.99 47.11%
DPS 17.00 11.00 4.00 6.00 11.00 9.00 6.00 18.94%
NAPS 8.2189 7.789 7.659 7.8389 8.0789 7.9989 7.744 0.99%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 3.66 3.26 2.40 3.20 3.66 4.25 4.08 -
P/RPS 2.55 3.37 3.37 3.78 3.03 3.43 3.34 -4.39%
P/EPS 9.04 30.76 -51.60 23.52 23.70 33.89 102.19 -33.23%
EY 11.06 3.25 -1.94 4.25 4.22 2.95 0.98 49.74%
DY 4.64 3.37 1.67 1.87 3.01 2.12 1.47 21.10%
P/NAPS 0.45 0.42 0.31 0.41 0.45 0.53 0.53 -2.68%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 30/05/22 22/06/21 29/06/20 29/05/19 23/05/18 29/05/17 26/05/16 -
Price 3.97 3.10 2.73 3.30 3.67 4.16 4.10 -
P/RPS 2.76 3.21 3.84 3.90 3.04 3.36 3.36 -3.22%
P/EPS 9.80 29.25 -58.70 24.26 23.76 33.17 102.69 -32.38%
EY 10.20 3.42 -1.70 4.12 4.21 3.01 0.97 47.98%
DY 4.28 3.55 1.47 1.82 3.00 2.16 1.46 19.62%
P/NAPS 0.48 0.40 0.36 0.42 0.45 0.52 0.53 -1.63%

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