[NSOP] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 79.96%
YoY- 6.53%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 87,646 60,147 27,996 86,612 60,740 40,364 19,206 174.87%
PBT 46,268 32,908 14,544 40,164 22,594 13,631 6,262 278.89%
Tax -11,250 -7,816 -3,537 -10,244 -5,756 -3,594 -1,796 239.42%
NP 35,018 25,092 11,007 29,920 16,838 10,037 4,466 294.18%
-
NP to SH 29,129 21,070 9,704 25,648 14,252 8,318 3,953 278.21%
-
Tax Rate 24.31% 23.75% 24.32% 25.51% 25.48% 26.37% 28.68% -
Total Cost 52,628 35,055 16,989 56,692 43,902 30,327 14,740 133.42%
-
Net Worth 334,888 330,688 327,913 317,352 313,824 305,344 309,639 5.35%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 29,487 12,637 12,639 22,467 22,466 10,529 10,531 98.53%
Div Payout % 101.23% 59.98% 130.25% 87.60% 157.64% 126.58% 266.43% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 334,888 330,688 327,913 317,352 313,824 305,344 309,639 5.35%
NOSH 70,207 70,209 70,217 70,210 70,206 70,194 70,213 -0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 39.95% 41.72% 39.32% 34.54% 27.72% 24.87% 23.25% -
ROE 8.70% 6.37% 2.96% 8.08% 4.54% 2.72% 1.28% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 124.84 85.67 39.87 123.36 86.52 57.50 27.35 174.91%
EPS 41.49 30.01 13.82 36.53 20.30 11.85 5.63 278.23%
DPS 42.00 18.00 18.00 32.00 32.00 15.00 15.00 98.53%
NAPS 4.77 4.71 4.67 4.52 4.47 4.35 4.41 5.36%
Adjusted Per Share Value based on latest NOSH - 70,215
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 124.85 85.68 39.88 123.38 86.52 57.50 27.36 174.86%
EPS 41.49 30.01 13.82 36.53 20.30 11.85 5.63 278.23%
DPS 42.00 18.00 18.00 32.00 32.00 15.00 15.00 98.53%
NAPS 4.7704 4.7105 4.671 4.5206 4.4703 4.3495 4.4107 5.36%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 5.09 5.40 5.24 5.25 4.94 4.56 4.54 -
P/RPS 4.08 6.30 13.14 4.26 5.71 7.93 16.60 -60.72%
P/EPS 12.27 17.99 37.92 14.37 24.33 38.48 80.64 -71.46%
EY 8.15 5.56 2.64 6.96 4.11 2.60 1.24 250.47%
DY 8.25 3.33 3.44 6.10 6.48 3.29 3.30 84.09%
P/NAPS 1.07 1.15 1.12 1.16 1.11 1.05 1.03 2.57%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 26/08/11 27/05/11 28/02/11 26/11/10 27/08/10 26/05/10 -
Price 5.40 5.00 5.35 5.20 5.10 4.98 4.34 -
P/RPS 4.33 5.84 13.42 4.22 5.89 8.66 15.87 -57.89%
P/EPS 13.02 16.66 38.71 14.23 25.12 42.03 77.09 -69.41%
EY 7.68 6.00 2.58 7.03 3.98 2.38 1.30 226.44%
DY 7.78 3.60 3.36 6.15 6.27 3.01 3.46 71.54%
P/NAPS 1.13 1.06 1.15 1.15 1.14 1.14 0.98 9.95%

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