[NSOP] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock

[NSOP] NEGRI SEMBILAN OIL PALMS BHD

Announcement Date

26-May-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Mar-2010 [#1]

Profit Trend

QoQ- -34.32%

YoY- 133.08%

Quarter Report

NSOP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Annualized Quarter Result
Revenue	86,612	80,986	80,728	76,824	79,336	77,584	74,128	10.90%
YoY %	6.95%	0.32%	5.08%	-3.17%	2.26%	4.66%	-	-
Horiz. %	116.84%	109.25%	108.90%	103.64%	107.03%	104.66%	100.00%	-
PBT	40,164	30,125	27,262	25,048	36,769	30,965	27,784	27.76%
YoY %	33.32%	10.50%	8.84%	-31.88%	18.74%	11.45%	-	-
Horiz. %	144.56%	108.43%	98.12%	90.15%	132.34%	111.45%	100.00%	-
Tax	-10,244	-7,674	-7,188	-7,184	-8,984	-7,108	-6,512	35.14%
YoY %	-33.49%	-6.76%	-0.06%	20.04%	-26.39%	-9.15%	-	-
Horiz. %	157.31%	117.84%	110.38%	110.32%	137.96%	109.15%	100.00%	-
NP	29,920	22,450	20,074	17,864	27,785	23,857	21,272	25.45%
YoY %	33.27%	11.84%	12.37%	-35.71%	16.46%	12.15%	-	-
Horiz. %	140.65%	105.54%	94.37%	83.98%	130.62%	112.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,648	19,002	16,636	15,812	24,075	20,769	18,932	22.36%
YoY %	34.98%	14.22%	5.21%	-34.32%	15.92%	9.70%	-	-
Horiz. %	135.47%	100.37%	87.87%	83.52%	127.17%	109.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.51%	25.47%	26.37%	28.68%	24.43%	22.95%	23.44%	-
YoY %	0.16%	-3.41%	-8.05%	17.40%	6.45%	-2.09%	-	-
Horiz. %	108.83%	108.66%	112.50%	122.35%	104.22%	97.91%	100.00%	-
Total Cost	56,692	58,536	60,654	58,960	51,551	53,726	52,856	4.76%
YoY %	-3.15%	-3.49%	2.87%	14.37%	-4.05%	1.65%	-	-
Horiz. %	107.26%	110.75%	114.75%	111.55%	97.53%	101.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	317,352	313,824	305,344	309,639	299,094	298,342	291,423	5.83%
YoY %	1.12%	2.78%	-1.39%	3.53%	0.25%	2.37%	-	-
Horiz. %	108.90%	107.69%	104.78%	106.25%	102.63%	102.37%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	22,467	29,954	21,058	42,127	17,552	23,399	14,044	36.66%
YoY %	-24.99%	42.25%	-50.01%	140.01%	-24.99%	66.61%	-	-
Horiz. %	159.98%	213.29%	149.94%	299.96%	124.98%	166.61%	100.00%	-
Div Payout %	87.60%	157.64%	126.58%	266.43%	72.91%	112.66%	74.18%	-
YoY %	-44.43%	24.54%	-52.49%	265.42%	-35.28%	51.87%	-	-
Horiz. %	118.09%	212.51%	170.64%	359.17%	98.29%	151.87%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	317,352	313,824	305,344	309,639	299,094	298,342	291,423	5.83%
YoY %	1.12%	2.78%	-1.39%	3.53%	0.25%	2.37%	-	-
Horiz. %	108.90%	107.69%	104.78%	106.25%	102.63%	102.37%	100.00%	-
NOSH	70,210	70,206	70,194	70,213	70,209	70,198	70,222	-0.01%
YoY %	0.01%	0.02%	-0.03%	0.01%	0.02%	-0.03%	-	-
Horiz. %	99.98%	99.98%	99.96%	99.99%	99.98%	99.97%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	34.54%	27.72%	24.87%	23.25%	35.02%	30.75%	28.70%	-
YoY %	24.60%	11.46%	6.97%	-33.61%	13.89%	7.14%	-	-
Horiz. %	120.35%	96.59%	86.66%	81.01%	122.02%	107.14%	100.00%	-
ROE	8.08%	6.06%	5.45%	5.11%	8.05%	6.96%	6.50%	-
YoY %	33.33%	11.19%	6.65%	-36.52%	15.66%	7.08%	-	-
Horiz. %	124.31%	93.23%	83.85%	78.62%	123.85%	107.08%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	123.36	115.35	115.01	109.42	113.00	110.52	105.56	10.91%
YoY %	6.94%	0.30%	5.11%	-3.17%	2.24%	4.70%	-	-
Horiz. %	116.86%	109.27%	108.95%	103.66%	107.05%	104.70%	100.00%	-
EPS	36.53	27.07	23.70	22.52	34.29	29.59	26.96	22.38%
YoY %	34.95%	14.22%	5.24%	-34.32%	15.88%	9.76%	-	-
Horiz. %	135.50%	100.41%	87.91%	83.53%	127.19%	109.76%	100.00%	-
DPS	32.00	42.67	30.00	60.00	25.00	33.33	20.00	36.68%
YoY %	-25.01%	42.23%	-50.00%	140.00%	-24.99%	66.65%	-	-
Horiz. %	160.00%	213.35%	150.00%	300.00%	125.00%	166.65%	100.00%	-
NAPS	4.52	4.47	4.35	4.41	4.26	4.25	4.15	5.84%
YoY %	1.12%	2.76%	-1.36%	3.52%	0.24%	2.41%	-	-
Horiz. %	108.92%	107.71%	104.82%	106.27%	102.65%	102.41%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 70,213
RPS	123.36	115.35	114.98	109.42	113.00	110.50	105.58	10.90%
YoY %	6.94%	0.32%	5.08%	-3.17%	2.26%	4.66%	-	-
Horiz. %	116.84%	109.25%	108.90%	103.64%	107.03%	104.66%	100.00%	-
EPS	36.53	27.06	23.69	22.52	34.29	29.58	26.96	22.38%
YoY %	35.00%	14.23%	5.20%	-34.32%	15.92%	9.72%	-	-
Horiz. %	135.50%	100.37%	87.87%	83.53%	127.19%	109.72%	100.00%	-
DPS	32.00	42.66	29.99	60.00	25.00	33.33	20.00	36.68%
YoY %	-24.99%	42.25%	-50.02%	140.00%	-24.99%	66.65%	-	-
Horiz. %	160.00%	213.30%	149.95%	300.00%	125.00%	166.65%	100.00%	-
NAPS	4.52	4.4697	4.3489	4.4101	4.2599	4.2492	4.1507	5.83%
YoY %	1.13%	2.78%	-1.39%	3.53%	0.25%	2.37%	-	-
Horiz. %	108.90%	107.69%	104.78%	106.25%	102.63%	102.37%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	5.25	4.94	4.56	4.54	4.20	4.20	3.90	-
P/RPS	4.26	4.28	3.96	4.15	3.72	3.80	3.69	10.02%
YoY %	-0.47%	8.08%	-4.58%	11.56%	-2.11%	2.98%	-	-
Horiz. %	115.45%	115.99%	107.32%	112.47%	100.81%	102.98%	100.00%	-
P/EPS	14.37	18.25	19.24	20.16	12.25	14.20	14.47	-0.45%
YoY %	-21.26%	-5.15%	-4.56%	64.57%	-13.73%	-1.87%	-	-
Horiz. %	99.31%	126.12%	132.96%	139.32%	84.66%	98.13%	100.00%	-
EY	6.96	5.48	5.20	4.96	8.16	7.04	6.91	0.48%
YoY %	27.01%	5.38%	4.84%	-39.22%	15.91%	1.88%	-	-
Horiz. %	100.72%	79.31%	75.25%	71.78%	118.09%	101.88%	100.00%	-
DY	6.10	8.64	6.58	13.22	5.95	7.94	5.13	12.20%
YoY %	-29.40%	31.31%	-50.23%	122.18%	-25.06%	54.78%	-	-
Horiz. %	118.91%	168.42%	128.27%	257.70%	115.98%	154.78%	100.00%	-
P/NAPS	1.16	1.11	1.05	1.03	0.99	0.99	0.94	15.00%
YoY %	4.50%	5.71%	1.94%	4.04%	0.00%	5.32%	-	-
Horiz. %	123.40%	118.09%	111.70%	109.57%	105.32%	105.32%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	28/02/11	26/11/10	27/08/10	26/05/10	25/02/10	23/11/09	28/08/09	-
Price	5.20	5.10	4.98	4.34	4.30	4.18	4.03	-
P/RPS	4.22	4.42	4.33	3.97	3.81	3.78	3.82	6.84%
YoY %	-4.52%	2.08%	9.07%	4.20%	0.79%	-1.05%	-	-
Horiz. %	110.47%	115.71%	113.35%	103.93%	99.74%	98.95%	100.00%	-
P/EPS	14.23	18.84	21.01	19.27	12.54	14.13	14.95	-3.22%
YoY %	-24.47%	-10.33%	9.03%	53.67%	-11.25%	-5.48%	-	-
Horiz. %	95.18%	126.02%	140.54%	128.90%	83.88%	94.52%	100.00%	-
EY	7.03	5.31	4.76	5.19	7.97	7.08	6.69	3.35%
YoY %	32.39%	11.55%	-8.29%	-34.88%	12.57%	5.83%	-	-
Horiz. %	105.08%	79.37%	71.15%	77.58%	119.13%	105.83%	100.00%	-
DY	6.15	8.37	6.02	13.82	5.81	7.97	4.96	15.36%
YoY %	-26.52%	39.04%	-56.44%	137.87%	-27.10%	60.69%	-	-
Horiz. %	123.99%	168.75%	121.37%	278.63%	117.14%	160.69%	100.00%	-
P/NAPS	1.15	1.14	1.14	0.98	1.01	0.98	0.97	11.98%
YoY %	0.88%	0.00%	16.33%	-2.97%	3.06%	1.03%	-	-
Horiz. %	118.56%	117.53%	117.53%	101.03%	104.12%	101.03%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos