[NSOP] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -41.44%
YoY- -56.71%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 58,188 37,064 15,717 105,456 85,917 54,274 24,897 76.02%
PBT 23,224 13,892 2,950 29,117 45,105 31,322 14,293 38.17%
Tax -5,331 -3,256 -1,337 -7,948 -11,408 -7,747 -3,676 28.09%
NP 17,893 10,636 1,613 21,169 33,697 23,575 10,617 41.57%
-
NP to SH 15,577 9,466 1,696 16,519 28,208 20,454 9,389 40.10%
-
Tax Rate 22.95% 23.44% 45.32% 27.30% 25.29% 24.73% 25.72% -
Total Cost 40,295 26,428 14,104 84,287 52,220 30,699 14,280 99.56%
-
Net Worth 298,342 291,423 288,039 287,836 309,599 301,826 300,560 -0.49%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 17,549 7,022 7,008 28,081 28,081 14,038 14,044 15.99%
Div Payout % 112.66% 74.18% 413.22% 170.00% 99.55% 68.63% 149.59% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 298,342 291,423 288,039 287,836 309,599 301,826 300,560 -0.49%
NOSH 70,198 70,222 70,082 70,203 70,204 70,192 70,224 -0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 30.75% 28.70% 10.26% 20.07% 39.22% 43.44% 42.64% -
ROE 5.22% 3.25% 0.59% 5.74% 9.11% 6.78% 3.12% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 82.89 52.78 22.43 150.21 122.38 77.32 35.45 76.07%
EPS 22.19 13.48 2.42 23.53 40.18 29.14 13.37 40.13%
DPS 25.00 10.00 10.00 40.00 40.00 20.00 20.00 16.02%
NAPS 4.25 4.15 4.11 4.10 4.41 4.30 4.28 -0.46%
Adjusted Per Share Value based on latest NOSH - 70,204
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 82.89 52.80 22.39 150.22 122.39 77.31 35.46 76.04%
EPS 22.19 13.48 2.42 23.53 40.18 29.14 13.37 40.13%
DPS 25.00 10.00 9.98 40.00 40.00 20.00 20.01 15.98%
NAPS 4.2498 4.1512 4.103 4.1001 4.4101 4.2994 4.2814 -0.49%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 4.20 3.90 3.52 3.20 3.68 4.60 4.06 -
P/RPS 5.07 7.39 15.70 2.13 3.01 5.95 11.45 -41.87%
P/EPS 18.93 28.93 145.45 13.60 9.16 15.79 30.37 -27.01%
EY 5.28 3.46 0.69 7.35 10.92 6.33 3.29 37.03%
DY 5.95 2.56 2.84 12.50 10.87 4.35 4.93 13.34%
P/NAPS 0.99 0.94 0.86 0.78 0.83 1.07 0.95 2.78%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 28/08/09 28/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 4.18 4.03 3.98 3.52 3.10 4.00 4.68 -
P/RPS 5.04 7.64 17.75 2.34 2.53 5.17 13.20 -47.33%
P/EPS 18.84 29.90 164.46 14.96 7.72 13.73 35.00 -33.80%
EY 5.31 3.34 0.61 6.68 12.96 7.29 2.86 51.00%
DY 5.98 2.48 2.51 11.36 12.90 5.00 4.27 25.14%
P/NAPS 0.98 0.97 0.97 0.86 0.70 0.93 1.09 -6.84%

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