[NSOP] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -39.56%
YoY- -69.54%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 51,638 33,039 16,803 85,349 66,138 43,231 20,360 85.87%
PBT 10,818 4,800 3,082 15,197 25,789 12,687 5,379 59.26%
Tax -1,874 -976 -686 -2,628 -5,464 -2,779 -1,188 35.47%
NP 8,944 3,824 2,396 12,569 20,325 9,908 4,191 65.68%
-
NP to SH 7,186 3,206 2,109 10,148 16,791 8,390 3,741 54.46%
-
Tax Rate 17.32% 20.33% 22.26% 17.29% 21.19% 21.90% 22.09% -
Total Cost 42,694 29,215 14,407 72,780 45,813 33,323 16,169 90.92%
-
Net Worth 384,004 378,388 380,494 376,282 394,535 381,898 384,706 -0.12%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 6,318 2,808 2,808 20,358 20,358 10,530 10,530 -28.84%
Div Payout % 87.92% 87.59% 133.15% 200.62% 121.25% 125.51% 281.48% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 384,004 378,388 380,494 376,282 394,535 381,898 384,706 -0.12%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 17.32% 11.57% 14.26% 14.73% 30.73% 22.92% 20.58% -
ROE 1.87% 0.85% 0.55% 2.70% 4.26% 2.20% 0.97% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 73.56 47.06 23.94 121.58 94.21 61.58 29.00 85.88%
EPS 10.24 4.57 3.00 14.46 23.92 11.95 5.33 54.48%
DPS 9.00 4.00 4.00 29.00 29.00 15.00 15.00 -28.84%
NAPS 5.47 5.39 5.42 5.36 5.62 5.44 5.48 -0.12%
Adjusted Per Share Value based on latest NOSH - 70,202
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 73.55 47.06 23.93 121.56 94.20 61.57 29.00 85.87%
EPS 10.23 4.57 3.00 14.45 23.91 11.95 5.33 54.38%
DPS 9.00 4.00 4.00 29.00 29.00 15.00 15.00 -28.84%
NAPS 5.4693 5.3893 5.4193 5.3593 5.6192 5.4393 5.4793 -0.12%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 5.40 5.48 5.51 5.62 5.90 6.05 6.06 -
P/RPS 7.34 11.64 23.02 4.62 6.26 9.82 20.90 -50.19%
P/EPS 52.75 120.00 183.41 38.88 24.67 50.62 113.72 -40.04%
EY 1.90 0.83 0.55 2.57 4.05 1.98 0.88 66.97%
DY 1.67 0.73 0.73 5.16 4.92 2.48 2.48 -23.15%
P/NAPS 0.99 1.02 1.02 1.05 1.05 1.11 1.11 -7.33%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 23/08/12 25/05/12 -
Price 5.65 5.20 5.66 5.60 5.80 6.12 6.00 -
P/RPS 7.68 11.05 23.65 4.61 6.16 9.94 20.69 -48.31%
P/EPS 55.20 113.86 188.40 38.74 24.25 51.21 112.59 -37.79%
EY 1.81 0.88 0.53 2.58 4.12 1.95 0.89 60.44%
DY 1.59 0.77 0.71 5.18 5.00 2.45 2.50 -26.02%
P/NAPS 1.03 0.96 1.04 1.04 1.03 1.13 1.09 -3.70%

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