Stock NSOP NEGRI SEMBILAN OIL PALMS
Add to a list
To use this feature you must be a member
Log inSign up

Financials Negri Sembilan Oil Palms

Equities

NSOP

MYL2038OO007

Fishing & Farming

End-of-day quote BURSA MALAYSIA
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
3.92 MYR +3.16% Intraday chart for Negri Sembilan Oil Palms +3.16% +25.24%
Apr. 09 Negri Sembilan Oil Palms Berhad Reports Production Results for the Month of March 2024 CI
Mar. 08 Negri Sembilan Oil Palms Berhad Reports Production Results for the Month of February 2024 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 266.8 221.1 252.7 224.6 216.2 245.7
Enterprise Value (EV) 1 137.4 73.68 114 95.96 85.78 101.3
P/E ratio 28.1 x -131 x -98.4 x 179 x 8.77 x 8.85 x
Yield 1.58% 1.9% 1.39% 1.56% 1.95% 2.29%
Capitalization / Revenue 3.01 x 3.56 x 4.99 x 3.6 x 2.32 x 2.2 x
EV / Revenue 1.55 x 1.18 x 2.25 x 1.54 x 0.92 x 0.91 x
EV / EBITDA 8.25 x 371 x -12.9 x 11.3 x 2.38 x 2.61 x
EV / FCF 18.5 x -12.8 x -16.5 x -296 x 5.99 x 3.22 x
FCF Yield 5.4% -7.79% -6.06% -0.34% 16.7% 31.1%
Price to Book 0.47 x 0.4 x 0.46 x 0.42 x 0.39 x 0.42 x
Nbr of stocks (in thousands) 70,202 70,202 70,202 70,202 70,202 70,202
Reference price 2 3.800 3.150 3.600 3.200 3.080 3.500
Announcement Date 4/30/18 4/30/19 6/30/20 5/24/21 4/29/22 4/28/23
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 88.62 62.19 50.64 62.38 93.17 111.8
EBITDA 1 16.66 0.1984 -8.828 8.477 35.97 38.84
EBIT 1 8.894 -7.739 -13.36 2.211 31 33.37
Operating Margin 10.04% -12.44% -26.39% 3.54% 33.28% 29.86%
Earnings before Tax (EBT) 1 14.66 -2.484 -6.074 2.088 36.56 41.29
Net income 1 9.478 -1.687 -2.566 1.259 24.66 27.76
Net margin 10.7% -2.71% -5.07% 2.02% 26.46% 24.84%
EPS 2 0.1350 -0.0240 -0.0366 0.0179 0.3512 0.3954
Free Cash Flow 1 7.418 -5.742 -6.908 -0.3239 14.32 31.49
FCF margin 8.37% -9.23% -13.64% -0.52% 15.36% 28.18%
FCF Conversion (EBITDA) 44.52% - - - 39.8% 81.07%
FCF Conversion (Net income) 78.27% - - - 58.06% 113.45%
Dividend per Share 2 0.0600 0.0600 0.0500 0.0500 0.0600 0.0800
Announcement Date 4/30/18 4/30/19 6/30/20 5/24/21 4/29/22 4/28/23
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - - - - -
Net Cash position 1 129 147 139 129 130 144
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 7.42 -5.74 -6.91 -0.32 14.3 31.5
ROE (net income / shareholders' equity) 1.74% -0.25% -0.61% 0.13% 4.17% 4.6%
ROA (Net income/ Total Assets) 0.75% -0.64% -1.13% 0.19% 2.62% 2.71%
Assets 1 1,272 261.7 227.5 666.6 941.1 1,026
Book Value Per Share 2 8.070 7.830 7.770 7.650 7.930 8.300
Cash Flow per Share 2 1.840 2.090 1.970 1.830 1.860 2.050
Capex 1 8.18 7.83 8.5 9.29 6.88 6.17
Capex / Sales 9.23% 12.59% 16.79% 14.89% 7.38% 5.52%
Announcement Date 4/30/18 4/30/19 6/30/20 5/24/21 4/29/22 4/28/23
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Fishing & Farming

1st Jan change Capi.
NEGRI SEMBILAN OIL PALMS Stock Negri Sembilan Oil Palms
+25.24% 57.72M
QL RESOURCES Stock QL Resources
+12.78% 3.29B
ROS AGRO PLC Stock ROS Agro PLC
-95.58% 1.61B
SLC AGRÍCOLA S.A. Stock SLC Agrícola S.A.
-0.48% 1.61B
GODREJ AGROVET LIMITED Stock Godrej Agrovet Limited
-2.37% 1.25B
FRESH DEL MONTE PRODUCE INC. Stock Fresh Del Monte Produce Inc.
-2.40% 1.22B
CHERKIZOVO GROUP Stock Cherkizovo Group
-.--% 1.22B
SILDARVINNSLAN HF. Stock Sildarvinnslan Hf.
-11.54% 1.21B
SHENZHEN KINGKEY SMART AGRICULTURE TIMES CO.,LTD Stock Shenzhen Kingkey Smart Agriculture Times Co.,Ltd
-10.44% 1.2B
PT FAP AGRI TBK Stock PT FAP Agri Tbk
0.00% 1.19B
Other Fishing & Farming
  1. Stock Market
  2. Equities
  3. NSOP Stock
  4. Financials Negri Sembilan Oil Palms