[NSOP] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 52.02%
YoY- -61.79%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 20,941 74,672 51,638 33,039 16,803 85,349 66,138 -53.57%
PBT 3,382 28,985 10,818 4,800 3,082 15,197 25,789 -74.21%
Tax -843 -6,714 -1,874 -976 -686 -2,628 -5,464 -71.26%
NP 2,539 22,271 8,944 3,824 2,396 12,569 20,325 -75.04%
-
NP to SH 2,175 18,292 7,186 3,206 2,109 10,148 16,791 -74.43%
-
Tax Rate 24.93% 23.16% 17.32% 20.33% 22.26% 17.29% 21.19% -
Total Cost 18,402 52,401 42,694 29,215 14,407 72,780 45,813 -45.59%
-
Net Worth 388,919 387,515 384,004 378,388 380,494 376,282 394,535 -0.95%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 3,510 6,318 6,318 2,808 2,808 20,358 20,358 -69.05%
Div Payout % 161.38% 34.54% 87.92% 87.59% 133.15% 200.62% 121.25% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 388,919 387,515 384,004 378,388 380,494 376,282 394,535 -0.95%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 12.12% 29.83% 17.32% 11.57% 14.26% 14.73% 30.73% -
ROE 0.56% 4.72% 1.87% 0.85% 0.55% 2.70% 4.26% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 29.83 106.37 73.56 47.06 23.94 121.58 94.21 -53.57%
EPS 3.10 26.06 10.24 4.57 3.00 14.46 23.92 -74.42%
DPS 5.00 9.00 9.00 4.00 4.00 29.00 29.00 -69.05%
NAPS 5.54 5.52 5.47 5.39 5.42 5.36 5.62 -0.95%
Adjusted Per Share Value based on latest NOSH - 70,202
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 29.83 106.35 73.55 47.06 23.93 121.56 94.20 -53.57%
EPS 3.10 26.05 10.23 4.57 3.00 14.45 23.91 -74.41%
DPS 5.00 9.00 9.00 4.00 4.00 29.00 29.00 -69.05%
NAPS 5.5393 5.5193 5.4693 5.3893 5.4193 5.3593 5.6192 -0.95%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 5.85 5.60 5.40 5.48 5.51 5.62 5.90 -
P/RPS 19.61 5.26 7.34 11.64 23.02 4.62 6.26 114.24%
P/EPS 188.82 21.49 52.75 120.00 183.41 38.88 24.67 288.85%
EY 0.53 4.65 1.90 0.83 0.55 2.57 4.05 -74.25%
DY 0.85 1.61 1.67 0.73 0.73 5.16 4.92 -69.01%
P/NAPS 1.06 1.01 0.99 1.02 1.02 1.05 1.05 0.63%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 5.90 5.85 5.65 5.20 5.66 5.60 5.80 -
P/RPS 19.78 5.50 7.68 11.05 23.65 4.61 6.16 117.80%
P/EPS 190.43 22.45 55.20 113.86 188.40 38.74 24.25 295.57%
EY 0.53 4.45 1.81 0.88 0.53 2.58 4.12 -74.54%
DY 0.85 1.54 1.59 0.77 0.71 5.18 5.00 -69.34%
P/NAPS 1.06 1.06 1.03 0.96 1.04 1.04 1.03 1.93%

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