[NSOP] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 100.13%
YoY- -42.36%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 33,039 16,803 85,349 66,138 43,231 20,360 113,165 -56.02%
PBT 4,800 3,082 15,197 25,789 12,687 5,379 54,241 -80.17%
Tax -976 -686 -2,628 -5,464 -2,779 -1,188 -13,087 -82.31%
NP 3,824 2,396 12,569 20,325 9,908 4,191 41,154 -79.51%
-
NP to SH 3,206 2,109 10,148 16,791 8,390 3,741 33,318 -79.03%
-
Tax Rate 20.33% 22.26% 17.29% 21.19% 21.90% 22.09% 24.13% -
Total Cost 29,215 14,407 72,780 45,813 33,323 16,169 72,011 -45.22%
-
Net Worth 378,388 380,494 376,282 394,535 381,898 384,706 377,686 0.12%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 2,808 2,808 20,358 20,358 10,530 10,530 29,484 -79.17%
Div Payout % 87.59% 133.15% 200.62% 121.25% 125.51% 281.48% 88.50% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 378,388 380,494 376,282 394,535 381,898 384,706 377,686 0.12%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 11.57% 14.26% 14.73% 30.73% 22.92% 20.58% 36.37% -
ROE 0.85% 0.55% 2.70% 4.26% 2.20% 0.97% 8.82% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 47.06 23.94 121.58 94.21 61.58 29.00 161.20 -56.02%
EPS 4.57 3.00 14.46 23.92 11.95 5.33 47.46 -79.02%
DPS 4.00 4.00 29.00 29.00 15.00 15.00 42.00 -79.17%
NAPS 5.39 5.42 5.36 5.62 5.44 5.48 5.38 0.12%
Adjusted Per Share Value based on latest NOSH - 70,202
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 47.06 23.93 121.56 94.20 61.57 29.00 161.18 -56.02%
EPS 4.57 3.00 14.45 23.91 11.95 5.33 47.45 -79.01%
DPS 4.00 4.00 29.00 29.00 15.00 15.00 41.99 -79.17%
NAPS 5.3893 5.4193 5.3593 5.6192 5.4393 5.4793 5.3793 0.12%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 5.48 5.51 5.62 5.90 6.05 6.06 5.55 -
P/RPS 11.64 23.02 4.62 6.26 9.82 20.90 3.44 125.55%
P/EPS 120.00 183.41 38.88 24.67 50.62 113.72 11.69 372.99%
EY 0.83 0.55 2.57 4.05 1.98 0.88 8.55 -78.90%
DY 0.73 0.73 5.16 4.92 2.48 2.48 7.57 -79.00%
P/NAPS 1.02 1.02 1.05 1.05 1.11 1.11 1.03 -0.64%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 23/08/12 25/05/12 29/02/12 -
Price 5.20 5.66 5.60 5.80 6.12 6.00 6.08 -
P/RPS 11.05 23.65 4.61 6.16 9.94 20.69 3.77 104.94%
P/EPS 113.86 188.40 38.74 24.25 51.21 112.59 12.81 329.66%
EY 0.88 0.53 2.58 4.12 1.95 0.89 7.81 -76.70%
DY 0.77 0.71 5.18 5.00 2.45 2.50 6.91 -76.87%
P/NAPS 0.96 1.04 1.04 1.03 1.13 1.09 1.13 -10.30%

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