[NSOP] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 179.07%
YoY- -53.72%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 76,824 79,336 77,584 74,128 62,868 105,456 114,556 -23.40%
PBT 25,048 36,769 30,965 27,784 11,800 29,117 60,140 -44.25%
Tax -7,184 -8,984 -7,108 -6,512 -5,348 -7,948 -15,210 -39.37%
NP 17,864 27,785 23,857 21,272 6,452 21,169 44,929 -45.95%
-
NP to SH 15,812 24,075 20,769 18,932 6,784 16,519 37,610 -43.90%
-
Tax Rate 28.68% 24.43% 22.95% 23.44% 45.32% 27.30% 25.29% -
Total Cost 58,960 51,551 53,726 52,856 56,416 84,287 69,626 -10.50%
-
Net Worth 309,639 299,094 298,342 291,423 288,039 287,836 309,599 0.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 42,127 17,552 23,399 14,044 28,033 28,081 37,442 8.18%
Div Payout % 266.43% 72.91% 112.66% 74.18% 413.22% 170.00% 99.55% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 309,639 299,094 298,342 291,423 288,039 287,836 309,599 0.00%
NOSH 70,213 70,209 70,198 70,222 70,082 70,203 70,204 0.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 23.25% 35.02% 30.75% 28.70% 10.26% 20.07% 39.22% -
ROE 5.11% 8.05% 6.96% 6.50% 2.36% 5.74% 12.15% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 109.42 113.00 110.52 105.56 89.71 150.21 163.18 -23.40%
EPS 22.52 34.29 29.59 26.96 9.68 23.53 53.57 -43.91%
DPS 60.00 25.00 33.33 20.00 40.00 40.00 53.33 8.18%
NAPS 4.41 4.26 4.25 4.15 4.11 4.10 4.41 0.00%
Adjusted Per Share Value based on latest NOSH - 70,189
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 109.43 113.01 110.52 105.59 89.55 150.22 163.18 -23.40%
EPS 22.52 34.29 29.59 26.97 9.66 23.53 53.57 -43.91%
DPS 60.01 25.00 33.33 20.01 39.93 40.00 53.33 8.19%
NAPS 4.4107 4.2605 4.2498 4.1512 4.103 4.1001 4.4101 0.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 4.54 4.20 4.20 3.90 3.52 3.20 3.68 -
P/RPS 4.15 3.72 3.80 3.69 3.92 2.13 2.26 50.01%
P/EPS 20.16 12.25 14.20 14.47 36.36 13.60 6.87 105.10%
EY 4.96 8.16 7.04 6.91 2.75 7.35 14.56 -51.25%
DY 13.22 5.95 7.94 5.13 11.36 12.50 14.49 -5.93%
P/NAPS 1.03 0.99 0.99 0.94 0.86 0.78 0.83 15.49%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 23/11/09 28/08/09 28/05/09 27/02/09 28/11/08 -
Price 4.34 4.30 4.18 4.03 3.98 3.52 3.10 -
P/RPS 3.97 3.81 3.78 3.82 4.44 2.34 1.90 63.51%
P/EPS 19.27 12.54 14.13 14.95 41.12 14.96 5.79 123.07%
EY 5.19 7.97 7.08 6.69 2.43 6.68 17.28 -55.18%
DY 13.82 5.81 7.97 4.96 10.05 11.36 17.20 -13.58%
P/NAPS 0.98 1.01 0.98 0.97 0.97 0.86 0.70 25.17%

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