[NSOP] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -56.08%
YoY- -56.71%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 77,584 74,128 62,868 105,456 114,556 108,548 99,588 -15.32%
PBT 30,965 27,784 11,800 29,117 60,140 62,644 57,172 -33.53%
Tax -7,108 -6,512 -5,348 -7,948 -15,210 -15,494 -14,704 -38.37%
NP 23,857 21,272 6,452 21,169 44,929 47,150 42,468 -31.89%
-
NP to SH 20,769 18,932 6,784 16,519 37,610 40,908 37,556 -32.60%
-
Tax Rate 22.95% 23.44% 45.32% 27.30% 25.29% 24.73% 25.72% -
Total Cost 53,726 52,856 56,416 84,287 69,626 61,398 57,120 -3.99%
-
Net Worth 298,342 291,423 288,039 287,836 309,599 301,826 300,560 -0.49%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 23,399 14,044 28,033 28,081 37,442 28,076 56,179 -44.19%
Div Payout % 112.66% 74.18% 413.22% 170.00% 99.55% 68.63% 149.59% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 298,342 291,423 288,039 287,836 309,599 301,826 300,560 -0.49%
NOSH 70,198 70,222 70,082 70,203 70,204 70,192 70,224 -0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 30.75% 28.70% 10.26% 20.07% 39.22% 43.44% 42.64% -
ROE 6.96% 6.50% 2.36% 5.74% 12.15% 13.55% 12.50% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 110.52 105.56 89.71 150.21 163.18 154.64 141.81 -15.29%
EPS 29.59 26.96 9.68 23.53 53.57 58.28 53.48 -32.57%
DPS 33.33 20.00 40.00 40.00 53.33 40.00 80.00 -44.18%
NAPS 4.25 4.15 4.11 4.10 4.41 4.30 4.28 -0.46%
Adjusted Per Share Value based on latest NOSH - 70,204
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 110.52 105.59 89.55 150.22 163.18 154.62 141.86 -15.31%
EPS 29.59 26.97 9.66 23.53 53.57 58.27 53.50 -32.59%
DPS 33.33 20.01 39.93 40.00 53.33 39.99 80.03 -44.20%
NAPS 4.2498 4.1512 4.103 4.1001 4.4101 4.2994 4.2814 -0.49%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 4.20 3.90 3.52 3.20 3.68 4.60 4.06 -
P/RPS 3.80 3.69 3.92 2.13 2.26 2.97 2.86 20.83%
P/EPS 14.20 14.47 36.36 13.60 6.87 7.89 7.59 51.77%
EY 7.04 6.91 2.75 7.35 14.56 12.67 13.17 -34.10%
DY 7.94 5.13 11.36 12.50 14.49 8.70 19.70 -45.40%
P/NAPS 0.99 0.94 0.86 0.78 0.83 1.07 0.95 2.78%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 28/08/09 28/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 4.18 4.03 3.98 3.52 3.10 4.00 4.68 -
P/RPS 3.78 3.82 4.44 2.34 1.90 2.59 3.30 9.46%
P/EPS 14.13 14.95 41.12 14.96 5.79 6.86 8.75 37.60%
EY 7.08 6.69 2.43 6.68 17.28 14.57 11.43 -27.31%
DY 7.97 4.96 10.05 11.36 17.20 10.00 17.09 -39.83%
P/NAPS 0.98 0.97 0.97 0.86 0.70 0.93 1.09 -6.84%

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