[NSOP] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -23.99%
YoY- -61.79%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 83,764 74,672 68,850 66,078 67,212 85,349 88,184 -3.37%
PBT 13,528 28,985 14,424 9,600 12,328 15,197 34,385 -46.33%
Tax -3,372 -6,714 -2,498 -1,952 -2,744 -2,628 -7,285 -40.19%
NP 10,156 22,271 11,925 7,648 9,584 12,569 27,100 -48.05%
-
NP to SH 8,700 18,292 9,581 6,412 8,436 10,148 22,388 -46.77%
-
Tax Rate 24.93% 23.16% 17.32% 20.33% 22.26% 17.29% 21.19% -
Total Cost 73,608 52,401 56,925 58,430 57,628 72,780 61,084 13.25%
-
Net Worth 388,919 387,515 384,004 378,388 380,494 376,282 394,535 -0.95%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 14,040 6,318 8,424 5,616 11,232 20,358 27,144 -35.58%
Div Payout % 161.38% 34.54% 87.92% 87.59% 133.15% 200.62% 121.25% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 388,919 387,515 384,004 378,388 380,494 376,282 394,535 -0.95%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 12.12% 29.83% 17.32% 11.57% 14.26% 14.73% 30.73% -
ROE 2.24% 4.72% 2.50% 1.69% 2.22% 2.70% 5.67% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 119.32 106.37 98.08 94.13 95.74 121.58 125.61 -3.36%
EPS 12.40 26.06 13.65 9.14 12.00 14.46 31.89 -46.75%
DPS 20.00 9.00 12.00 8.00 16.00 29.00 38.67 -35.59%
NAPS 5.54 5.52 5.47 5.39 5.42 5.36 5.62 -0.95%
Adjusted Per Share Value based on latest NOSH - 70,202
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 119.30 106.35 98.06 94.11 95.73 121.56 125.60 -3.37%
EPS 12.39 26.05 13.65 9.13 12.02 14.45 31.89 -46.78%
DPS 20.00 9.00 12.00 8.00 16.00 29.00 38.66 -35.58%
NAPS 5.5393 5.5193 5.4693 5.3893 5.4193 5.3593 5.6192 -0.95%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 5.85 5.60 5.40 5.48 5.51 5.62 5.90 -
P/RPS 4.90 5.26 5.51 5.82 5.76 4.62 4.70 2.81%
P/EPS 47.20 21.49 39.57 60.00 45.85 38.88 18.50 86.82%
EY 2.12 4.65 2.53 1.67 2.18 2.57 5.41 -46.48%
DY 3.42 1.61 2.22 1.46 2.90 5.16 6.55 -35.18%
P/NAPS 1.06 1.01 0.99 1.02 1.02 1.05 1.05 0.63%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 5.90 5.85 5.65 5.20 5.66 5.60 5.80 -
P/RPS 4.94 5.50 5.76 5.52 5.91 4.61 4.62 4.57%
P/EPS 47.61 22.45 41.40 56.93 47.10 38.74 18.19 90.03%
EY 2.10 4.45 2.42 1.76 2.12 2.58 5.50 -47.40%
DY 3.39 1.54 2.12 1.54 2.83 5.18 6.67 -36.33%
P/NAPS 1.06 1.06 1.03 0.96 1.04 1.04 1.03 1.93%

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