[NSOP] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -16.87%
YoY- -43.62%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 74,672 68,850 66,078 67,212 85,349 88,184 86,462 -9.28%
PBT 28,985 14,424 9,600 12,328 15,197 34,385 25,374 9.24%
Tax -6,714 -2,498 -1,952 -2,744 -2,628 -7,285 -5,558 13.38%
NP 22,271 11,925 7,648 9,584 12,569 27,100 19,816 8.07%
-
NP to SH 18,292 9,581 6,412 8,436 10,148 22,388 16,780 5.90%
-
Tax Rate 23.16% 17.32% 20.33% 22.26% 17.29% 21.19% 21.90% -
Total Cost 52,401 56,925 58,430 57,628 72,780 61,084 66,646 -14.77%
-
Net Worth 387,515 384,004 378,388 380,494 376,282 394,535 381,898 0.97%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 6,318 8,424 5,616 11,232 20,358 27,144 21,060 -55.08%
Div Payout % 34.54% 87.92% 87.59% 133.15% 200.62% 121.25% 125.51% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 387,515 384,004 378,388 380,494 376,282 394,535 381,898 0.97%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 29.83% 17.32% 11.57% 14.26% 14.73% 30.73% 22.92% -
ROE 4.72% 2.50% 1.69% 2.22% 2.70% 5.67% 4.39% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 106.37 98.08 94.13 95.74 121.58 125.61 123.16 -9.28%
EPS 26.06 13.65 9.14 12.00 14.46 31.89 23.90 5.92%
DPS 9.00 12.00 8.00 16.00 29.00 38.67 30.00 -55.08%
NAPS 5.52 5.47 5.39 5.42 5.36 5.62 5.44 0.97%
Adjusted Per Share Value based on latest NOSH - 70,202
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 106.37 98.08 94.13 95.74 121.58 125.61 123.16 -9.28%
EPS 26.06 13.65 9.14 12.00 14.46 31.89 23.90 5.92%
DPS 9.00 12.00 8.00 16.00 29.00 38.67 30.00 -55.08%
NAPS 5.52 5.47 5.39 5.42 5.36 5.62 5.44 0.97%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 5.60 5.40 5.48 5.51 5.62 5.90 6.05 -
P/RPS 5.26 5.51 5.82 5.76 4.62 4.70 4.91 4.68%
P/EPS 21.49 39.57 60.00 45.85 38.88 18.50 25.31 -10.30%
EY 4.65 2.53 1.67 2.18 2.57 5.41 3.95 11.45%
DY 1.61 2.22 1.46 2.90 5.16 6.55 4.96 -52.67%
P/NAPS 1.01 0.99 1.02 1.02 1.05 1.05 1.11 -6.08%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 23/08/12 -
Price 5.85 5.65 5.20 5.66 5.60 5.80 6.12 -
P/RPS 5.50 5.76 5.52 5.91 4.61 4.62 4.97 6.96%
P/EPS 22.45 41.40 56.93 47.10 38.74 18.19 25.60 -8.35%
EY 4.45 2.42 1.76 2.12 2.58 5.50 3.91 8.98%
DY 1.54 2.12 1.54 2.83 5.18 6.67 4.90 -53.67%
P/NAPS 1.06 1.03 0.96 1.04 1.04 1.03 1.13 -4.16%

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