YOLFTbeta
20

Negri Sembilan Oil Palms Bhd

2038 · KLSE · Consumer Defensive / Farm Products

5.28MYR-0.02 (-0.38%)

Price History

Full chart

Market Stats

Previous Close5.30
Open5.24
Day Range5.24 – 5.28
52-Week Range5.13 – 6.08
Volume3.90K
Market Cap382.60M
P/E (TTM)8.93
Forward P/E22.99
EPS0.61
Dividend Yield1.47%
Beta-0.06
50-Day Avg5.39
200-Day Avg5.58

About

Negri Sembilan Oil Palms Berhad, an investment holding company, engages in cultivation of oil palms in Malaysia. It offers crude palm oil, palm kernel, and fresh fruit bunches. The company was incorporated in 1928 and is based in Kuala Lumpur, Malaysia. Negri Sembilan Oil Palms Berhad operates as a subsidiary of Tiong Thye Company Sdn Bhd.

Company Details

  • SectorConsumer Defensive
  • IndustryFarm Products
  • CEOMr. Wei Lei Goh
  • Employees180
  • HeadquartersPlaza Sentral, Kuala Lumpur, Malaysia, 50470, Malaysia
  • Websitehttps://www.nsop.com.my

Leadership

  • Mr. Wei Lei GohNon-Independent Executive Chairman · b. 1968
  • Mr. Chih Yuan GohExecutive Director · b. 1975
  • Mr. Kok Tiong Gan B.Com., B.Com. Hons., C.A., CPA, CA(M)CFO & Company Secretary · b. 1960
  • Mr. Yeen Chern NgChief Operating Officer · b. 1974

Financials

Income Statement

Currency: MYR2012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue85.00M75.00M89.00M85.00M84.68M88.62M62.19M50.64M62.38M93.17M111.76M92.80M112.55M160.02M
Growth (%)--11.76%+18.67%-4.49%-0.37%+4.65%-29.83%-18.57%+23.20%+49.35%+19.95%-16.96%+21.28%+42.18%
Cost of Revenue43.00M46.00M64.00M66.00M61.13M55.68M47.02M41.68M39.34M42.05M51.26M55.74M49.70M75.38M
Gross Profit42.00M28.00M25.00M19.00M23.55M32.93M15.16M8.96M23.04M51.12M60.50M37.06M62.85M84.64M
Gross Margin49.41%37.33%28.09%22.35%27.81%37.16%24.38%17.69%36.94%54.87%54.14%39.93%55.85%52.89%
Operating Expense18.00M20.00M22.00M22.00M15.84M18.49M15.83M16.38M18.41M14.39M15.96M13.06M16.18M18.70M
Operating Income24.00M8.00M3.00M-3.00M7.71M14.44M-666.74K-7.43M4.63M36.73M44.54M24.00M46.68M65.94M
Operating Margin28.24%10.67%3.37%-3.53%9.11%16.29%-1.07%-14.66%7.43%39.43%39.86%25.86%41.47%41.21%
EBITDA-----17.62M326.75K-5.46M11.11M36.86M42.21M19.72M46.09M64.25M
EBITDA Margin-----19.88%0.53%-10.78%17.80%39.57%37.77%21.25%40.95%40.15%
Net Income10.00M18.00M-4.00M5.00M3.08M9.48M-1.69M-2.57M1.26M24.66M27.76M18.08M36.54M47.63M
Net Income Margin11.76%24.00%-4.49%5.88%3.64%10.70%-2.71%-5.07%2.02%26.46%24.84%19.49%32.46%29.76%
Interest Expense00005.82M6.11M5.78M5.78M4.29M4.53M8.28M11.24M11.69M12.53M
Interest Expense % of Total Revenue0.00%0.00%0.00%0.00%6.87%6.90%9.30%11.42%6.88%4.86%7.41%12.12%10.39%7.83%

Balance Sheet

Currency: MYR2012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets491.00M512.00M659.00M730.00M736.02M755.29M744.83M736.07M726.26M752.97M788.56M817.86M860.45M905.78M
Total Liabilities39.00M46.00M63.00M72.00M182.48M188.90M194.96M190.55M189.00M196.41M205.77M209.37M216.44M223.87M
Total Equity----553.54M566.39M549.87M545.52M537.26M556.55M582.79M608.49M644.01M681.91M
Cash130.00M128.00M118.00M117.00M120.10M128.87M146.99M138.41M128.46M130.31M144.23M164.71M176.52M217.69M

Cash Flow

Currency: MYR2012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow21.00M9.00M5.00M-2.00M5.58M17.51M-793.27K-4.84M10.66M28.68M40.22M17.25M23.31M54.73M
Investing Cash Flow-1.00M-5.00M-7.00M2.00M-54.70M-38.18M40.09M-23.82M23.01M-26.55M-27.59M11.70M2.99M-24.74M
Financing Cash Flow-17.00M-7.00M-7.00M-5.00M-4.88M-4.97M-6.52M-4.07M-4.85M-10.98M-13.37M-9.14M-15.33M-20.26M
Capital Expenditure4.00M5.00M5.00M3.00M1.95M8.18M7.83M8.50M9.29M6.88M6.17M6.86M5.35M4.53M
Free Cash Flow-----9.33M-8.62M-13.34M1.37M21.80M34.05M10.39M17.95M50.20M
Dividends Paid----4.21M4.21M5.62M3.51M3.51M4.21M11.93M8.42M14.04M18.25M
FCF to OCF-----53.28%1087.21%275.72%12.85%76.01%84.65%60.22%77.04%91.73%
Dividend Paid to FCF-----45.15%-65.12%-26.32%256.36%19.32%35.05%81.11%78.20%36.36%

Earnings

Report DateJun 30, 2002Sep 30, 2002Dec 31, 2002Mar 31, 2003Jun 30, 2003Sep 30, 2003Dec 31, 2003Mar 31, 2004Jun 30, 2004Sep 30, 2004Dec 31, 2004Mar 31, 2005Jun 30, 2005Sep 30, 2005Dec 31, 2005Mar 31, 2006Jun 30, 2006Sep 30, 2006Dec 31, 2006Dec 31, 2007Mar 31, 2008Jun 30, 2008Sep 30, 2008Dec 31, 2008Mar 31, 2009Jun 30, 2009Sep 30, 2009Dec 31, 2009Mar 31, 2010Jun 30, 2010Sep 30, 2010Dec 31, 2010Mar 31, 2011Jun 30, 2011Sep 30, 2011Dec 31, 2011Mar 31, 2012Jun 30, 2012Sep 30, 2012Dec 31, 2012Mar 31, 2013Jun 30, 2013Sep 30, 2013Dec 31, 2013Mar 31, 2014Jun 30, 2014Sep 30, 2014Dec 31, 2014Mar 31, 2015Jun 30, 2015Sep 30, 2015Dec 31, 2015Mar 31, 2016Jun 30, 2016Sep 30, 2016Dec 31, 2016Mar 31, 2017Jun 30, 2017Sep 30, 2017Dec 31, 2017Mar 31, 2018Jun 30, 2018Sep 30, 2018Dec 31, 2018Mar 31, 2019Jun 30, 2019Sep 30, 2019Dec 31, 2019Mar 31, 2020Jun 30, 2020Sep 30, 2020Dec 31, 2020Mar 31, 2021Jun 30, 2021Sep 30, 2021Dec 31, 2021Mar 31, 2022Jun 30, 2022Sep 30, 2022Dec 31, 2022Mar 31, 2023Jun 30, 2023Sep 30, 2023Dec 31, 2023Mar 31, 2024Jun 30, 2024Sep 30, 2024Dec 31, 2024Mar 31, 2025Jun 30, 2025Sep 30, 2025Dec 31, 2025Mar 31, 2026Jun 30, 2026
EPS Estimate----------------------------------------------------------------------------------------------
EPS Actual0.030.050.050.030.060.060.050.050.030.060.060.030.020.030.040.030.040.070.050.320.130.160.11-0.170.020.110.090.120.060.060.080.160.140.160.110.060.050.070.12-0.090.030.020.060.160.030.040.03-0.150.010.040.05-0.00-0.030.040.050.070.030.000.050.010.100.150.02-0.03-0.00-0.00-0.02-0.01-0.010.050.02-0.030.070.090.100.080.140.120.130.010.030.090.110.030.070.160.140.150.160.200.240.090.120.17
Surprise----------------------------------------------------------------------------------------------
Timing----------------------------------------------------------------------------------------------

Key Statistics & Ratios

Market Cap382.60M
Enterprise Value150.49M
Trailing P/E8.93
Forward P/E22.99
Price / Sales2.52
Price / Book0.54
EPS0.61
Book Value10.10
Revenue (TTM)151.63M
Gross Profit (TTM)78.58M
EBITDA58.37M
Profit Margin28.38%
Operating Margin30.07%
Return on Equity5.69%
Return on Assets3.39%
Shares Outstanding70.20M
Shares Float19.34M
Beta-0.06
Dividend Yield1.47%
Dividend Rate0.08
Payout Ratio22.84%

Dividends

20261×
0.02Jun 16, 2026
20252×
0.12Dec 12, 20250.04Jun 13, 2025
20242×
0.05Dec 13, 20240.03Jun 18, 2024
20232×
0.06Dec 14, 20230.02Jun 14, 2023
20222×
0.03Dec 14, 20220.06Jun 15, 2022
20212×
0.04Dec 13, 20210.04Jul 7, 2021
20202×
0.03Dec 14, 20200.02Jul 14, 2020
20192×
0.02Dec 16, 20190.03Jun 17, 2019
20182×
0.03Dec 13, 20180.02Jun 7, 2018
20172×
0.03Dec 14, 20170.03Jun 9, 2017
20162×
0.03Dec 8, 20160.03Jun 9, 2016
20152×
0.03Dec 10, 20150.03Jun 12, 2015
20141×
0.04Dec 11, 2014

Stock Splits

  • Oct 8, 2001196106:89139