[NSOP] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 54.55%
YoY- 45.74%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 60,740 40,364 19,206 79,336 58,188 37,064 15,717 146.06%
PBT 22,594 13,631 6,262 36,769 23,224 13,892 2,950 288.06%
Tax -5,756 -3,594 -1,796 -8,984 -5,331 -3,256 -1,337 164.40%
NP 16,838 10,037 4,466 27,785 17,893 10,636 1,613 376.96%
-
NP to SH 14,252 8,318 3,953 24,075 15,577 9,466 1,696 312.79%
-
Tax Rate 25.48% 26.37% 28.68% 24.43% 22.95% 23.44% 45.32% -
Total Cost 43,902 30,327 14,740 51,551 40,295 26,428 14,104 113.04%
-
Net Worth 313,824 305,344 309,639 299,094 298,342 291,423 288,039 5.87%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 22,466 10,529 10,531 17,552 17,549 7,022 7,008 117.26%
Div Payout % 157.64% 126.58% 266.43% 72.91% 112.66% 74.18% 413.22% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 313,824 305,344 309,639 299,094 298,342 291,423 288,039 5.87%
NOSH 70,206 70,194 70,213 70,209 70,198 70,222 70,082 0.11%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 27.72% 24.87% 23.25% 35.02% 30.75% 28.70% 10.26% -
ROE 4.54% 2.72% 1.28% 8.05% 5.22% 3.25% 0.59% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 86.52 57.50 27.35 113.00 82.89 52.78 22.43 145.75%
EPS 20.30 11.85 5.63 34.29 22.19 13.48 2.42 312.31%
DPS 32.00 15.00 15.00 25.00 25.00 10.00 10.00 116.99%
NAPS 4.47 4.35 4.41 4.26 4.25 4.15 4.11 5.75%
Adjusted Per Share Value based on latest NOSH - 70,173
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 86.52 57.50 27.36 113.01 82.89 52.80 22.39 146.04%
EPS 20.30 11.85 5.63 34.29 22.19 13.48 2.42 312.31%
DPS 32.00 15.00 15.00 25.00 25.00 10.00 9.98 117.28%
NAPS 4.4703 4.3495 4.4107 4.2605 4.2498 4.1512 4.103 5.87%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 4.94 4.56 4.54 4.20 4.20 3.90 3.52 -
P/RPS 5.71 7.93 16.60 3.72 5.07 7.39 15.70 -49.01%
P/EPS 24.33 38.48 80.64 12.25 18.93 28.93 145.45 -69.60%
EY 4.11 2.60 1.24 8.16 5.28 3.46 0.69 228.23%
DY 6.48 3.29 3.30 5.95 5.95 2.56 2.84 73.22%
P/NAPS 1.11 1.05 1.03 0.99 0.99 0.94 0.86 18.52%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 27/08/10 26/05/10 25/02/10 23/11/09 28/08/09 28/05/09 -
Price 5.10 4.98 4.34 4.30 4.18 4.03 3.98 -
P/RPS 5.89 8.66 15.87 3.81 5.04 7.64 17.75 -52.03%
P/EPS 25.12 42.03 77.09 12.54 18.84 29.90 164.46 -71.39%
EY 3.98 2.38 1.30 7.97 5.31 3.34 0.61 248.77%
DY 6.27 3.01 3.46 5.81 5.98 2.48 2.51 84.00%
P/NAPS 1.14 1.14 0.98 1.01 0.98 0.97 0.97 11.35%

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