[NSOP] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock

[NSOP] NEGRI SEMBILAN OIL PALMS BHD

Announcement Date

23-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Sep-2009 [#3]

Profit Trend

QoQ- 64.56%

YoY- -44.78%

Quarter Report

NSOP QUARTERLY REPORT 30.9.2009.pdf

Latest QR

Upcoming QR

NSOP's Result

NSOP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Cumulative Result
Revenue	40,364	19,206	79,336	58,188	37,064	15,717	105,456	-47.37%
YoY %	110.16%	-75.79%	36.34%	56.99%	135.82%	-85.10%	-	-
Horiz. %	38.28%	18.21%	75.23%	55.18%	35.15%	14.90%	100.00%	-
PBT	13,631	6,262	36,769	23,224	13,892	2,950	29,117	-39.79%
YoY %	117.68%	-82.97%	58.32%	67.18%	370.92%	-89.87%	-	-
Horiz. %	46.81%	21.51%	126.28%	79.76%	47.71%	10.13%	100.00%	-
Tax	-3,594	-1,796	-8,984	-5,331	-3,256	-1,337	-7,948	-41.17%
YoY %	-100.11%	80.01%	-68.52%	-63.73%	-143.53%	83.18%	-	-
Horiz. %	45.22%	22.60%	113.03%	67.07%	40.97%	16.82%	100.00%	-
NP	10,037	4,466	27,785	17,893	10,636	1,613	21,169	-39.27%
YoY %	124.74%	-83.93%	55.28%	68.23%	559.39%	-92.38%	-	-
Horiz. %	47.41%	21.10%	131.25%	84.52%	50.24%	7.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,318	3,953	24,075	15,577	9,466	1,696	16,519	-36.78%
YoY %	110.42%	-83.58%	54.55%	64.56%	458.14%	-89.73%	-	-
Horiz. %	50.35%	23.93%	145.74%	94.30%	57.30%	10.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.37%	28.68%	24.43%	22.95%	23.44%	45.32%	27.30%	-
YoY %	-8.05%	17.40%	6.45%	-2.09%	-48.28%	66.01%	-	-
Horiz. %	96.59%	105.05%	89.49%	84.07%	85.86%	166.01%	100.00%	-
Total Cost	30,327	14,740	51,551	40,295	26,428	14,104	84,287	-49.50%
YoY %	105.75%	-71.41%	27.93%	52.47%	87.38%	-83.27%	-	-
Horiz. %	35.98%	17.49%	61.16%	47.81%	31.35%	16.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	305,344	309,639	299,094	298,342	291,423	288,039	287,836	4.02%
YoY %	-1.39%	3.53%	0.25%	2.37%	1.17%	0.07%	-	-
Horiz. %	106.08%	107.57%	103.91%	103.65%	101.25%	100.07%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	10,529	10,531	17,552	17,549	7,022	7,008	28,081	-48.09%
YoY %	-0.02%	-40.00%	0.02%	149.91%	0.20%	-75.04%	-	-
Horiz. %	37.50%	37.50%	62.50%	62.49%	25.01%	24.96%	100.00%	-
Div Payout %	126.58%	266.43%	72.91%	112.66%	74.18%	413.22%	170.00%	-
YoY %	-52.49%	265.42%	-35.28%	51.87%	-82.05%	143.07%	-	-
Horiz. %	74.46%	156.72%	42.89%	66.27%	43.64%	243.07%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	305,344	309,639	299,094	298,342	291,423	288,039	287,836	4.02%
YoY %	-1.39%	3.53%	0.25%	2.37%	1.17%	0.07%	-	-
Horiz. %	106.08%	107.57%	103.91%	103.65%	101.25%	100.07%	100.00%	-
NOSH	70,194	70,213	70,209	70,198	70,222	70,082	70,203	-0.00%
YoY %	-0.03%	0.01%	0.02%	-0.03%	0.20%	-0.17%	-	-
Horiz. %	99.99%	100.01%	100.01%	99.99%	100.03%	99.83%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	24.87%	23.25%	35.02%	30.75%	28.70%	10.26%	20.07%	-
YoY %	6.97%	-33.61%	13.89%	7.14%	179.73%	-48.88%	-	-
Horiz. %	123.92%	115.84%	174.49%	153.21%	143.00%	51.12%	100.00%	-
ROE	2.72%	1.28%	8.05%	5.22%	3.25%	0.59%	5.74%	-
YoY %	112.50%	-84.10%	54.21%	60.62%	450.85%	-89.72%	-	-
Horiz. %	47.39%	22.30%	140.24%	90.94%	56.62%	10.28%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	57.50	27.35	113.00	82.89	52.78	22.43	150.21	-47.37%
YoY %	110.24%	-75.80%	36.33%	57.05%	135.31%	-85.07%	-	-
Horiz. %	38.28%	18.21%	75.23%	55.18%	35.14%	14.93%	100.00%	-
EPS	11.85	5.63	34.29	22.19	13.48	2.42	23.53	-36.78%
YoY %	110.48%	-83.58%	54.53%	64.61%	457.02%	-89.72%	-	-
Horiz. %	50.36%	23.93%	145.73%	94.31%	57.29%	10.28%	100.00%	-
DPS	15.00	15.00	25.00	25.00	10.00	10.00	40.00	-48.09%
YoY %	0.00%	-40.00%	0.00%	150.00%	0.00%	-75.00%	-	-
Horiz. %	37.50%	37.50%	62.50%	62.50%	25.00%	25.00%	100.00%	-
NAPS	4.35	4.41	4.26	4.25	4.15	4.11	4.10	4.03%
YoY %	-1.36%	3.52%	0.24%	2.41%	0.97%	0.24%	-	-
Horiz. %	106.10%	107.56%	103.90%	103.66%	101.22%	100.24%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 70,241
RPS	57.50	27.36	113.01	82.89	52.80	22.39	150.22	-47.37%
YoY %	110.16%	-75.79%	36.34%	56.99%	135.82%	-85.10%	-	-
Horiz. %	38.28%	18.21%	75.23%	55.18%	35.15%	14.90%	100.00%	-
EPS	11.85	5.63	34.29	22.19	13.48	2.42	23.53	-36.78%
YoY %	110.48%	-83.58%	54.53%	64.61%	457.02%	-89.72%	-	-
Horiz. %	50.36%	23.93%	145.73%	94.31%	57.29%	10.28%	100.00%	-
DPS	15.00	15.00	25.00	25.00	10.00	9.98	40.00	-48.09%
YoY %	0.00%	-40.00%	0.00%	150.00%	0.20%	-75.05%	-	-
Horiz. %	37.50%	37.50%	62.50%	62.50%	25.00%	24.95%	100.00%	-
NAPS	4.3495	4.4107	4.2605	4.2498	4.1512	4.103	4.1001	4.02%
YoY %	-1.39%	3.53%	0.25%	2.38%	1.17%	0.07%	-	-
Horiz. %	106.08%	107.58%	103.91%	103.65%	101.25%	100.07%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	4.56	4.54	4.20	4.20	3.90	3.52	3.20	-
P/RPS	7.93	16.60	3.72	5.07	7.39	15.70	2.13	140.79%
YoY %	-52.23%	346.24%	-26.63%	-31.39%	-52.93%	637.09%	-	-
Horiz. %	372.30%	779.34%	174.65%	238.03%	346.95%	737.09%	100.00%	-
P/EPS	38.48	80.64	12.25	18.93	28.93	145.45	13.60	100.42%
YoY %	-52.28%	558.29%	-35.29%	-34.57%	-80.11%	969.49%	-	-
Horiz. %	282.94%	592.94%	90.07%	139.19%	212.72%	1,069.49%	100.00%	-
EY	2.60	1.24	8.16	5.28	3.46	0.69	7.35	-50.07%
YoY %	109.68%	-84.80%	54.55%	52.60%	401.45%	-90.61%	-	-
Horiz. %	35.37%	16.87%	111.02%	71.84%	47.07%	9.39%	100.00%	-
DY	3.29	3.30	5.95	5.95	2.56	2.84	12.50	-59.03%
YoY %	-0.30%	-44.54%	0.00%	132.42%	-9.86%	-77.28%	-	-
Horiz. %	26.32%	26.40%	47.60%	47.60%	20.48%	22.72%	100.00%	-
P/NAPS	1.05	1.03	0.99	0.99	0.94	0.86	0.78	21.98%
YoY %	1.94%	4.04%	0.00%	5.32%	9.30%	10.26%	-	-
Horiz. %	134.62%	132.05%	126.92%	126.92%	120.51%	110.26%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	27/08/10	26/05/10	25/02/10	23/11/09	28/08/09	28/05/09	27/02/09	-
Price	4.98	4.34	4.30	4.18	4.03	3.98	3.52	-
P/RPS	8.66	15.87	3.81	5.04	7.64	17.75	2.34	139.83%
YoY %	-45.43%	316.54%	-24.40%	-34.03%	-56.96%	658.55%	-	-
Horiz. %	370.09%	678.21%	162.82%	215.38%	326.50%	758.55%	100.00%	-
P/EPS	42.03	77.09	12.54	18.84	29.90	164.46	14.96	99.48%
YoY %	-45.48%	514.75%	-33.44%	-36.99%	-81.82%	999.33%	-	-
Horiz. %	280.95%	515.31%	83.82%	125.94%	199.87%	1,099.33%	100.00%	-
EY	2.38	1.30	7.97	5.31	3.34	0.61	6.68	-49.83%
YoY %	83.08%	-83.69%	50.09%	58.98%	447.54%	-90.87%	-	-
Horiz. %	35.63%	19.46%	119.31%	79.49%	50.00%	9.13%	100.00%	-
DY	3.01	3.46	5.81	5.98	2.48	2.51	11.36	-58.84%
YoY %	-13.01%	-40.45%	-2.84%	141.13%	-1.20%	-77.90%	-	-
Horiz. %	26.50%	30.46%	51.14%	52.64%	21.83%	22.10%	100.00%	-
P/NAPS	1.14	0.98	1.01	0.98	0.97	0.97	0.86	20.73%
YoY %	16.33%	-2.97%	3.06%	1.03%	0.00%	12.79%	-	-
Horiz. %	132.56%	113.95%	117.44%	113.95%	112.79%	112.79%	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