[NSOP] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 122.67%
YoY- 51.06%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 17,814 89,057 70,936 46,811 20,941 74,672 51,638 -50.84%
PBT -197 -7,722 10,541 7,112 3,382 28,985 10,818 -
Tax 359 2,720 -2,045 -1,369 -843 -6,714 -1,874 -
NP 162 -5,002 8,496 5,743 2,539 22,271 8,944 -93.11%
-
NP to SH 230 -3,579 6,989 4,843 2,175 18,292 7,186 -89.94%
-
Tax Rate - - 19.40% 19.25% 24.93% 23.16% 17.32% -
Total Cost 17,652 94,059 62,440 41,068 18,402 52,401 42,694 -44.53%
-
Net Worth 351,010 380,250 389,621 388,217 388,919 387,515 384,004 -5.81%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 2,106 6,314 6,318 3,510 3,510 6,318 6,318 -51.95%
Div Payout % 915.68% 0.00% 90.40% 72.48% 161.38% 34.54% 87.92% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 351,010 380,250 389,621 388,217 388,919 387,515 384,004 -5.81%
NOSH 70,202 70,156 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 0.91% -5.62% 11.98% 12.27% 12.12% 29.83% 17.32% -
ROE 0.07% -0.94% 1.79% 1.25% 0.56% 4.72% 1.87% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 25.38 126.94 101.05 66.68 29.83 106.37 73.56 -50.83%
EPS 0.33 -5.10 9.96 6.90 3.10 26.06 10.24 -89.89%
DPS 3.00 9.00 9.00 5.00 5.00 9.00 9.00 -51.95%
NAPS 5.00 5.42 5.55 5.53 5.54 5.52 5.47 -5.81%
Adjusted Per Share Value based on latest NOSH - 70,202
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 25.37 126.84 101.03 66.67 29.83 106.35 73.55 -50.84%
EPS 0.33 -5.10 9.95 6.90 3.10 26.05 10.23 -89.88%
DPS 3.00 8.99 9.00 5.00 5.00 9.00 9.00 -51.95%
NAPS 4.9993 5.4158 5.5493 5.5293 5.5393 5.5193 5.4693 -5.81%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 4.88 5.00 5.45 5.84 5.85 5.60 5.40 -
P/RPS 19.23 3.94 5.39 8.76 19.61 5.26 7.34 90.15%
P/EPS 1,489.50 -98.01 54.74 84.65 188.82 21.49 52.75 829.17%
EY 0.07 -1.02 1.83 1.18 0.53 4.65 1.90 -88.95%
DY 0.61 1.80 1.65 0.86 0.85 1.61 1.67 -48.93%
P/NAPS 0.98 0.92 0.98 1.06 1.06 1.01 0.99 -0.67%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 26/02/15 27/11/14 28/08/14 29/05/14 27/02/14 29/11/13 -
Price 4.85 4.91 5.50 5.72 5.90 5.85 5.65 -
P/RPS 19.11 3.87 5.44 8.58 19.78 5.50 7.68 83.72%
P/EPS 1,480.35 -96.25 55.25 82.91 190.43 22.45 55.20 797.74%
EY 0.07 -1.04 1.81 1.21 0.53 4.45 1.81 -88.58%
DY 0.62 1.83 1.64 0.87 0.85 1.54 1.59 -46.65%
P/NAPS 0.97 0.91 0.99 1.03 1.06 1.06 1.03 -3.92%

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