[NSOP] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -151.21%
YoY- -119.57%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 63,789 40,422 17,814 89,057 70,936 46,811 20,941 109.99%
PBT 7,340 2,499 -197 -7,722 10,541 7,112 3,382 67.54%
Tax 301 565 359 2,720 -2,045 -1,369 -843 -
NP 7,641 3,064 162 -5,002 8,496 5,743 2,539 108.30%
-
NP to SH 5,750 2,512 230 -3,579 6,989 4,843 2,175 91.08%
-
Tax Rate -4.10% -22.61% - - 19.40% 19.25% 24.93% -
Total Cost 56,148 37,358 17,652 94,059 62,440 41,068 18,402 110.22%
-
Net Worth 351,010 351,010 351,010 380,250 389,621 388,217 388,919 -6.60%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 4,212 2,106 2,106 6,314 6,318 3,510 3,510 12.91%
Div Payout % 73.25% 83.84% 915.68% 0.00% 90.40% 72.48% 161.38% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 351,010 351,010 351,010 380,250 389,621 388,217 388,919 -6.60%
NOSH 70,202 70,202 70,202 70,156 70,202 70,202 70,202 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 11.98% 7.58% 0.91% -5.62% 11.98% 12.27% 12.12% -
ROE 1.64% 0.72% 0.07% -0.94% 1.79% 1.25% 0.56% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 90.86 57.58 25.38 126.94 101.05 66.68 29.83 109.98%
EPS 8.19 3.58 0.33 -5.10 9.96 6.90 3.10 90.99%
DPS 6.00 3.00 3.00 9.00 9.00 5.00 5.00 12.91%
NAPS 5.00 5.00 5.00 5.42 5.55 5.53 5.54 -6.60%
Adjusted Per Share Value based on latest NOSH - 70,202
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 90.85 57.57 25.37 126.84 101.03 66.67 29.83 109.96%
EPS 8.19 3.58 0.33 -5.10 9.95 6.90 3.10 90.99%
DPS 6.00 3.00 3.00 8.99 9.00 5.00 5.00 12.91%
NAPS 4.9993 4.9993 4.9993 5.4158 5.5493 5.5293 5.5393 -6.60%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 4.22 5.00 4.88 5.00 5.45 5.84 5.85 -
P/RPS 4.64 8.68 19.23 3.94 5.39 8.76 19.61 -61.71%
P/EPS 51.52 139.73 1,489.50 -98.01 54.74 84.65 188.82 -57.89%
EY 1.94 0.72 0.07 -1.02 1.83 1.18 0.53 137.32%
DY 1.42 0.60 0.61 1.80 1.65 0.86 0.85 40.74%
P/NAPS 0.84 1.00 0.98 0.92 0.98 1.06 1.06 -14.35%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 27/08/15 28/05/15 26/02/15 27/11/14 28/08/14 29/05/14 -
Price 4.20 4.10 4.85 4.91 5.50 5.72 5.90 -
P/RPS 4.62 7.12 19.11 3.87 5.44 8.58 19.78 -62.03%
P/EPS 51.28 114.58 1,480.35 -96.25 55.25 82.91 190.43 -58.26%
EY 1.95 0.87 0.07 -1.04 1.81 1.21 0.53 138.13%
DY 1.43 0.73 0.62 1.83 1.64 0.87 0.85 41.40%
P/NAPS 0.84 0.82 0.97 0.91 0.99 1.03 1.06 -14.35%

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