[NSOP] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 44.31%
YoY- -2.74%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 40,422 17,814 89,057 70,936 46,811 20,941 74,672 -33.65%
PBT 2,499 -197 -7,722 10,541 7,112 3,382 28,985 -80.57%
Tax 565 359 2,720 -2,045 -1,369 -843 -6,714 -
NP 3,064 162 -5,002 8,496 5,743 2,539 22,271 -73.44%
-
NP to SH 2,512 230 -3,579 6,989 4,843 2,175 18,292 -73.47%
-
Tax Rate -22.61% - - 19.40% 19.25% 24.93% 23.16% -
Total Cost 37,358 17,652 94,059 62,440 41,068 18,402 52,401 -20.24%
-
Net Worth 351,010 351,010 380,250 389,621 388,217 388,919 387,515 -6.40%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 2,106 2,106 6,314 6,318 3,510 3,510 6,318 -52.02%
Div Payout % 83.84% 915.68% 0.00% 90.40% 72.48% 161.38% 34.54% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 351,010 351,010 380,250 389,621 388,217 388,919 387,515 -6.40%
NOSH 70,202 70,202 70,156 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 7.58% 0.91% -5.62% 11.98% 12.27% 12.12% 29.83% -
ROE 0.72% 0.07% -0.94% 1.79% 1.25% 0.56% 4.72% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 57.58 25.38 126.94 101.05 66.68 29.83 106.37 -33.65%
EPS 3.58 0.33 -5.10 9.96 6.90 3.10 26.06 -73.47%
DPS 3.00 3.00 9.00 9.00 5.00 5.00 9.00 -52.02%
NAPS 5.00 5.00 5.42 5.55 5.53 5.54 5.52 -6.40%
Adjusted Per Share Value based on latest NOSH - 70,202
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 57.58 25.38 126.86 101.05 66.68 29.83 106.37 -33.65%
EPS 3.58 0.33 -5.10 9.96 6.90 3.10 26.06 -73.47%
DPS 3.00 3.00 8.99 9.00 5.00 5.00 9.00 -52.02%
NAPS 5.00 5.00 5.4165 5.55 5.53 5.54 5.52 -6.40%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 5.00 4.88 5.00 5.45 5.84 5.85 5.60 -
P/RPS 8.68 19.23 3.94 5.39 8.76 19.61 5.26 39.77%
P/EPS 139.73 1,489.50 -98.01 54.74 84.65 188.82 21.49 249.56%
EY 0.72 0.07 -1.02 1.83 1.18 0.53 4.65 -71.26%
DY 0.60 0.61 1.80 1.65 0.86 0.85 1.61 -48.30%
P/NAPS 1.00 0.98 0.92 0.98 1.06 1.06 1.01 -0.66%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 26/02/15 27/11/14 28/08/14 29/05/14 27/02/14 -
Price 4.10 4.85 4.91 5.50 5.72 5.90 5.85 -
P/RPS 7.12 19.11 3.87 5.44 8.58 19.78 5.50 18.83%
P/EPS 114.58 1,480.35 -96.25 55.25 82.91 190.43 22.45 197.32%
EY 0.87 0.07 -1.04 1.81 1.21 0.53 4.45 -66.41%
DY 0.73 0.62 1.83 1.64 0.87 0.85 1.54 -39.28%
P/NAPS 0.82 0.97 0.91 0.99 1.03 1.06 1.06 -15.76%

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