[NSOP] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 154.55%
YoY- 80.25%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 70,936 46,811 20,941 74,672 51,638 33,039 16,803 160.97%
PBT 10,541 7,112 3,382 28,985 10,818 4,800 3,082 126.83%
Tax -2,045 -1,369 -843 -6,714 -1,874 -976 -686 106.99%
NP 8,496 5,743 2,539 22,271 8,944 3,824 2,396 132.35%
-
NP to SH 6,989 4,843 2,175 18,292 7,186 3,206 2,109 122.11%
-
Tax Rate 19.40% 19.25% 24.93% 23.16% 17.32% 20.33% 22.26% -
Total Cost 62,440 41,068 18,402 52,401 42,694 29,215 14,407 165.58%
-
Net Worth 389,621 388,217 388,919 387,515 384,004 378,388 380,494 1.59%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 6,318 3,510 3,510 6,318 6,318 2,808 2,808 71.62%
Div Payout % 90.40% 72.48% 161.38% 34.54% 87.92% 87.59% 133.15% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 389,621 388,217 388,919 387,515 384,004 378,388 380,494 1.59%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 11.98% 12.27% 12.12% 29.83% 17.32% 11.57% 14.26% -
ROE 1.79% 1.25% 0.56% 4.72% 1.87% 0.85% 0.55% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 101.05 66.68 29.83 106.37 73.56 47.06 23.94 160.95%
EPS 9.96 6.90 3.10 26.06 10.24 4.57 3.00 122.38%
DPS 9.00 5.00 5.00 9.00 9.00 4.00 4.00 71.62%
NAPS 5.55 5.53 5.54 5.52 5.47 5.39 5.42 1.59%
Adjusted Per Share Value based on latest NOSH - 70,202
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 101.03 66.67 29.83 106.35 73.55 47.06 23.93 160.99%
EPS 9.95 6.90 3.10 26.05 10.23 4.57 3.00 122.23%
DPS 9.00 5.00 5.00 9.00 9.00 4.00 4.00 71.62%
NAPS 5.5493 5.5293 5.5393 5.5193 5.4693 5.3893 5.4193 1.59%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 5.45 5.84 5.85 5.60 5.40 5.48 5.51 -
P/RPS 5.39 8.76 19.61 5.26 7.34 11.64 23.02 -61.97%
P/EPS 54.74 84.65 188.82 21.49 52.75 120.00 183.41 -55.30%
EY 1.83 1.18 0.53 4.65 1.90 0.83 0.55 122.71%
DY 1.65 0.86 0.85 1.61 1.67 0.73 0.73 72.14%
P/NAPS 0.98 1.06 1.06 1.01 0.99 1.02 1.02 -2.62%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 29/05/14 27/02/14 29/11/13 30/08/13 31/05/13 -
Price 5.50 5.72 5.90 5.85 5.65 5.20 5.66 -
P/RPS 5.44 8.58 19.78 5.50 7.68 11.05 23.65 -62.42%
P/EPS 55.25 82.91 190.43 22.45 55.20 113.86 188.40 -55.82%
EY 1.81 1.21 0.53 4.45 1.81 0.88 0.53 126.60%
DY 1.64 0.87 0.85 1.54 1.59 0.77 0.71 74.65%
P/NAPS 0.99 1.03 1.06 1.06 1.03 0.96 1.04 -3.22%

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