[NSOP] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -54.67%
YoY- -69.54%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 68,850 66,078 67,212 85,349 88,184 86,462 81,440 -10.58%
PBT 14,424 9,600 12,328 15,197 34,385 25,374 21,516 -23.38%
Tax -2,498 -1,952 -2,744 -2,628 -7,285 -5,558 -4,752 -34.84%
NP 11,925 7,648 9,584 12,569 27,100 19,816 16,764 -20.29%
-
NP to SH 9,581 6,412 8,436 10,148 22,388 16,780 14,964 -25.69%
-
Tax Rate 17.32% 20.33% 22.26% 17.29% 21.19% 21.90% 22.09% -
Total Cost 56,925 58,430 57,628 72,780 61,084 66,646 64,676 -8.15%
-
Net Worth 384,004 378,388 380,494 376,282 394,535 381,898 384,706 -0.12%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 8,424 5,616 11,232 20,358 27,144 21,060 42,121 -65.76%
Div Payout % 87.92% 87.59% 133.15% 200.62% 121.25% 125.51% 281.48% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 384,004 378,388 380,494 376,282 394,535 381,898 384,706 -0.12%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 17.32% 11.57% 14.26% 14.73% 30.73% 22.92% 20.58% -
ROE 2.50% 1.69% 2.22% 2.70% 5.67% 4.39% 3.89% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 98.08 94.13 95.74 121.58 125.61 123.16 116.01 -10.58%
EPS 13.65 9.14 12.00 14.46 31.89 23.90 21.32 -25.69%
DPS 12.00 8.00 16.00 29.00 38.67 30.00 60.00 -65.76%
NAPS 5.47 5.39 5.42 5.36 5.62 5.44 5.48 -0.12%
Adjusted Per Share Value based on latest NOSH - 70,202
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 98.06 94.11 95.73 121.56 125.60 123.15 115.99 -10.58%
EPS 13.65 9.13 12.02 14.45 31.89 23.90 21.31 -25.67%
DPS 12.00 8.00 16.00 29.00 38.66 30.00 59.99 -65.76%
NAPS 5.4693 5.3893 5.4193 5.3593 5.6192 5.4393 5.4793 -0.12%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 5.40 5.48 5.51 5.62 5.90 6.05 6.06 -
P/RPS 5.51 5.82 5.76 4.62 4.70 4.91 5.22 3.66%
P/EPS 39.57 60.00 45.85 38.88 18.50 25.31 28.43 24.63%
EY 2.53 1.67 2.18 2.57 5.41 3.95 3.52 -19.74%
DY 2.22 1.46 2.90 5.16 6.55 4.96 9.90 -63.05%
P/NAPS 0.99 1.02 1.02 1.05 1.05 1.11 1.11 -7.33%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 23/08/12 25/05/12 -
Price 5.65 5.20 5.66 5.60 5.80 6.12 6.00 -
P/RPS 5.76 5.52 5.91 4.61 4.62 4.97 5.17 7.46%
P/EPS 41.40 56.93 47.10 38.74 18.19 25.60 28.15 29.29%
EY 2.42 1.76 2.12 2.58 5.50 3.91 3.55 -22.52%
DY 2.12 1.54 2.83 5.18 6.67 4.90 10.00 -64.41%
P/NAPS 1.03 0.96 1.04 1.04 1.03 1.13 1.09 -3.70%

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