[NSOP] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 33.42%
YoY- -42.36%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 66,078 67,212 85,349 88,184 86,462 81,440 113,165 -30.16%
PBT 9,600 12,328 15,197 34,385 25,374 21,516 54,241 -68.51%
Tax -1,952 -2,744 -2,628 -7,285 -5,558 -4,752 -13,087 -71.90%
NP 7,648 9,584 12,569 27,100 19,816 16,764 41,154 -67.46%
-
NP to SH 6,412 8,436 10,148 22,388 16,780 14,964 33,318 -66.70%
-
Tax Rate 20.33% 22.26% 17.29% 21.19% 21.90% 22.09% 24.13% -
Total Cost 58,430 57,628 72,780 61,084 66,646 64,676 72,011 -13.01%
-
Net Worth 378,388 380,494 376,282 394,535 381,898 384,706 377,686 0.12%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 5,616 11,232 20,358 27,144 21,060 42,121 29,484 -66.92%
Div Payout % 87.59% 133.15% 200.62% 121.25% 125.51% 281.48% 88.50% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 378,388 380,494 376,282 394,535 381,898 384,706 377,686 0.12%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 11.57% 14.26% 14.73% 30.73% 22.92% 20.58% 36.37% -
ROE 1.69% 2.22% 2.70% 5.67% 4.39% 3.89% 8.82% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 94.13 95.74 121.58 125.61 123.16 116.01 161.20 -30.16%
EPS 9.14 12.00 14.46 31.89 23.90 21.32 47.46 -66.68%
DPS 8.00 16.00 29.00 38.67 30.00 60.00 42.00 -66.92%
NAPS 5.39 5.42 5.36 5.62 5.44 5.48 5.38 0.12%
Adjusted Per Share Value based on latest NOSH - 70,202
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 94.11 95.73 121.56 125.60 123.15 115.99 161.18 -30.16%
EPS 9.13 12.02 14.45 31.89 23.90 21.31 47.45 -66.70%
DPS 8.00 16.00 29.00 38.66 30.00 59.99 41.99 -66.92%
NAPS 5.3893 5.4193 5.3593 5.6192 5.4393 5.4793 5.3793 0.12%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 5.48 5.51 5.62 5.90 6.05 6.06 5.55 -
P/RPS 5.82 5.76 4.62 4.70 4.91 5.22 3.44 42.03%
P/EPS 60.00 45.85 38.88 18.50 25.31 28.43 11.69 197.84%
EY 1.67 2.18 2.57 5.41 3.95 3.52 8.55 -66.36%
DY 1.46 2.90 5.16 6.55 4.96 9.90 7.57 -66.65%
P/NAPS 1.02 1.02 1.05 1.05 1.11 1.11 1.03 -0.64%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 23/08/12 25/05/12 29/02/12 -
Price 5.20 5.66 5.60 5.80 6.12 6.00 6.08 -
P/RPS 5.52 5.91 4.61 4.62 4.97 5.17 3.77 28.97%
P/EPS 56.93 47.10 38.74 18.19 25.60 28.15 12.81 170.55%
EY 1.76 2.12 2.58 5.50 3.91 3.55 7.81 -63.00%
DY 1.54 2.83 5.18 6.67 4.90 10.00 6.91 -63.27%
P/NAPS 0.96 1.04 1.04 1.03 1.13 1.09 1.13 -10.30%

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