[NSOP] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock

[NSOP] NEGRI SEMBILAN OIL PALMS BHD

Announcement Date

28-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 458.14%

YoY- -53.72%

Quarter Report

Quarterly Report 30.6.2009.pdf

Latest QR

Upcoming QR

NSOP's Result

NSOP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Cumulative Result
Revenue	19,206	79,336	58,188	37,064	15,717	105,456	85,917	-63.20%
YoY %	-75.79%	36.34%	56.99%	135.82%	-85.10%	22.74%	-	-
Horiz. %	22.35%	92.34%	67.73%	43.14%	18.29%	122.74%	100.00%	-
PBT	6,262	36,769	23,224	13,892	2,950	29,117	45,105	-73.22%
YoY %	-82.97%	58.32%	67.18%	370.92%	-89.87%	-35.45%	-	-
Horiz. %	13.88%	81.52%	51.49%	30.80%	6.54%	64.55%	100.00%	-
Tax	-1,796	-8,984	-5,331	-3,256	-1,337	-7,948	-11,408	-70.87%
YoY %	80.01%	-68.52%	-63.73%	-143.53%	83.18%	30.33%	-	-
Horiz. %	15.74%	78.75%	46.73%	28.54%	11.72%	69.67%	100.00%	-
NP	4,466	27,785	17,893	10,636	1,613	21,169	33,697	-74.03%
YoY %	-83.93%	55.28%	68.23%	559.39%	-92.38%	-37.18%	-	-
Horiz. %	13.25%	82.46%	53.10%	31.56%	4.79%	62.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,953	24,075	15,577	9,466	1,696	16,519	28,208	-73.05%
YoY %	-83.58%	54.55%	64.56%	458.14%	-89.73%	-41.44%	-	-
Horiz. %	14.01%	85.35%	55.22%	33.56%	6.01%	58.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.68%	24.43%	22.95%	23.44%	45.32%	27.30%	25.29%	-
YoY %	17.40%	6.45%	-2.09%	-48.28%	66.01%	7.95%	-	-
Horiz. %	113.40%	96.60%	90.75%	92.68%	179.20%	107.95%	100.00%	-
Total Cost	14,740	51,551	40,295	26,428	14,104	84,287	52,220	-57.00%
YoY %	-71.41%	27.93%	52.47%	87.38%	-83.27%	61.41%	-	-
Horiz. %	28.23%	98.72%	77.16%	50.61%	27.01%	161.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	309,639	299,094	298,342	291,423	288,039	287,836	309,599	0.00%
YoY %	3.53%	0.25%	2.37%	1.17%	0.07%	-7.03%	-	-
Horiz. %	100.01%	96.61%	96.36%	94.13%	93.04%	92.97%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	10,531	17,552	17,549	7,022	7,008	28,081	28,081	-48.02%
YoY %	-40.00%	0.02%	149.91%	0.20%	-75.04%	0.00%	-	-
Horiz. %	37.50%	62.50%	62.49%	25.01%	24.96%	100.00%	100.00%	-
Div Payout %	266.43%	72.91%	112.66%	74.18%	413.22%	170.00%	99.55%	-
YoY %	265.42%	-35.28%	51.87%	-82.05%	143.07%	70.77%	-	-
Horiz. %	267.63%	73.24%	113.17%	74.52%	415.09%	170.77%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	309,639	299,094	298,342	291,423	288,039	287,836	309,599	0.00%
YoY %	3.53%	0.25%	2.37%	1.17%	0.07%	-7.03%	-	-
Horiz. %	100.01%	96.61%	96.36%	94.13%	93.04%	92.97%	100.00%	-
NOSH	70,213	70,209	70,198	70,222	70,082	70,203	70,204	0.00%
YoY %	0.01%	0.02%	-0.03%	0.20%	-0.17%	-0.00%	-	-
Horiz. %	100.01%	100.01%	99.99%	100.03%	99.83%	100.00%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	23.25%	35.02%	30.75%	28.70%	10.26%	20.07%	39.22%	-
YoY %	-33.61%	13.89%	7.14%	179.73%	-48.88%	-48.83%	-	-
Horiz. %	59.28%	89.29%	78.40%	73.18%	26.16%	51.17%	100.00%	-
ROE	1.28%	8.05%	5.22%	3.25%	0.59%	5.74%	9.11%	-
YoY %	-84.10%	54.21%	60.62%	450.85%	-89.72%	-36.99%	-	-
Horiz. %	14.05%	88.36%	57.30%	35.68%	6.48%	63.01%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	27.35	113.00	82.89	52.78	22.43	150.21	122.38	-63.20%
YoY %	-75.80%	36.33%	57.05%	135.31%	-85.07%	22.74%	-	-
Horiz. %	22.35%	92.34%	67.73%	43.13%	18.33%	122.74%	100.00%	-
EPS	5.63	34.29	22.19	13.48	2.42	23.53	40.18	-73.05%
YoY %	-83.58%	54.53%	64.61%	457.02%	-89.72%	-41.44%	-	-
Horiz. %	14.01%	85.34%	55.23%	33.55%	6.02%	58.56%	100.00%	-
DPS	15.00	25.00	25.00	10.00	10.00	40.00	40.00	-48.02%
YoY %	-40.00%	0.00%	150.00%	0.00%	-75.00%	0.00%	-	-
Horiz. %	37.50%	62.50%	62.50%	25.00%	25.00%	100.00%	100.00%	-
NAPS	4.41	4.26	4.25	4.15	4.11	4.10	4.41	0.00%
YoY %	3.52%	0.24%	2.41%	0.97%	0.24%	-7.03%	-	-
Horiz. %	100.00%	96.60%	96.37%	94.10%	93.20%	92.97%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 70,189
RPS	27.36	113.01	82.89	52.80	22.39	150.22	122.39	-63.19%
YoY %	-75.79%	36.34%	56.99%	135.82%	-85.10%	22.74%	-	-
Horiz. %	22.35%	92.34%	67.73%	43.14%	18.29%	122.74%	100.00%	-
EPS	5.63	34.29	22.19	13.48	2.42	23.53	40.18	-73.05%
YoY %	-83.58%	54.53%	64.61%	457.02%	-89.72%	-41.44%	-	-
Horiz. %	14.01%	85.34%	55.23%	33.55%	6.02%	58.56%	100.00%	-
DPS	15.00	25.00	25.00	10.00	9.98	40.00	40.00	-48.02%
YoY %	-40.00%	0.00%	150.00%	0.20%	-75.05%	0.00%	-	-
Horiz. %	37.50%	62.50%	62.50%	25.00%	24.95%	100.00%	100.00%	-
NAPS	4.4107	4.2605	4.2498	4.1512	4.103	4.1001	4.4101	0.00%
YoY %	3.53%	0.25%	2.38%	1.17%	0.07%	-7.03%	-	-
Horiz. %	100.01%	96.61%	96.37%	94.13%	93.04%	92.97%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	4.54	4.20	4.20	3.90	3.52	3.20	3.68	-
P/RPS	16.60	3.72	5.07	7.39	15.70	2.13	3.01	212.47%
YoY %	346.24%	-26.63%	-31.39%	-52.93%	637.09%	-29.24%	-	-
Horiz. %	551.50%	123.59%	168.44%	245.51%	521.59%	70.76%	100.00%	-
P/EPS	80.64	12.25	18.93	28.93	145.45	13.60	9.16	326.91%
YoY %	558.29%	-35.29%	-34.57%	-80.11%	969.49%	48.47%	-	-
Horiz. %	880.35%	133.73%	206.66%	315.83%	1,587.88%	148.47%	100.00%	-
EY	1.24	8.16	5.28	3.46	0.69	7.35	10.92	-76.58%
YoY %	-84.80%	54.55%	52.60%	401.45%	-90.61%	-32.69%	-	-
Horiz. %	11.36%	74.73%	48.35%	31.68%	6.32%	67.31%	100.00%	-
DY	3.30	5.95	5.95	2.56	2.84	12.50	10.87	-54.86%
YoY %	-44.54%	0.00%	132.42%	-9.86%	-77.28%	15.00%	-	-
Horiz. %	30.36%	54.74%	54.74%	23.55%	26.13%	115.00%	100.00%	-
P/NAPS	1.03	0.99	0.99	0.94	0.86	0.78	0.83	15.49%
YoY %	4.04%	0.00%	5.32%	9.30%	10.26%	-6.02%	-	-
Horiz. %	124.10%	119.28%	119.28%	113.25%	103.61%	93.98%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	26/05/10	25/02/10	23/11/09	28/08/09	28/05/09	27/02/09	28/11/08	-
Price	4.34	4.30	4.18	4.03	3.98	3.52	3.10	-
P/RPS	15.87	3.81	5.04	7.64	17.75	2.34	2.53	240.50%
YoY %	316.54%	-24.40%	-34.03%	-56.96%	658.55%	-7.51%	-	-
Horiz. %	627.27%	150.59%	199.21%	301.98%	701.58%	92.49%	100.00%	-
P/EPS	77.09	12.54	18.84	29.90	164.46	14.96	7.72	364.36%
YoY %	514.75%	-33.44%	-36.99%	-81.82%	999.33%	93.78%	-	-
Horiz. %	998.58%	162.44%	244.04%	387.31%	2,130.31%	193.78%	100.00%	-
EY	1.30	7.97	5.31	3.34	0.61	6.68	12.96	-78.44%
YoY %	-83.69%	50.09%	58.98%	447.54%	-90.87%	-48.46%	-	-
Horiz. %	10.03%	61.50%	40.97%	25.77%	4.71%	51.54%	100.00%	-
DY	3.46	5.81	5.98	2.48	2.51	11.36	12.90	-58.44%
YoY %	-40.45%	-2.84%	141.13%	-1.20%	-77.90%	-11.94%	-	-
Horiz. %	26.82%	45.04%	46.36%	19.22%	19.46%	88.06%	100.00%	-
P/NAPS	0.98	1.01	0.98	0.97	0.97	0.86	0.70	25.17%
YoY %	-2.97%	3.06%	1.03%	0.00%	12.79%	22.86%	-	-
Horiz. %	140.00%	144.29%	140.00%	138.57%	138.57%	122.86%	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