[NSOP] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -89.73%
YoY- -81.94%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 79,336 58,188 37,064 15,717 105,456 85,917 54,274 28.71%
PBT 36,769 23,224 13,892 2,950 29,117 45,105 31,322 11.24%
Tax -8,984 -5,331 -3,256 -1,337 -7,948 -11,408 -7,747 10.35%
NP 27,785 17,893 10,636 1,613 21,169 33,697 23,575 11.54%
-
NP to SH 24,075 15,577 9,466 1,696 16,519 28,208 20,454 11.44%
-
Tax Rate 24.43% 22.95% 23.44% 45.32% 27.30% 25.29% 24.73% -
Total Cost 51,551 40,295 26,428 14,104 84,287 52,220 30,699 41.14%
-
Net Worth 299,094 298,342 291,423 288,039 287,836 309,599 301,826 -0.60%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 17,552 17,549 7,022 7,008 28,081 28,081 14,038 16.01%
Div Payout % 72.91% 112.66% 74.18% 413.22% 170.00% 99.55% 68.63% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 299,094 298,342 291,423 288,039 287,836 309,599 301,826 -0.60%
NOSH 70,209 70,198 70,222 70,082 70,203 70,204 70,192 0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 35.02% 30.75% 28.70% 10.26% 20.07% 39.22% 43.44% -
ROE 8.05% 5.22% 3.25% 0.59% 5.74% 9.11% 6.78% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 113.00 82.89 52.78 22.43 150.21 122.38 77.32 28.69%
EPS 34.29 22.19 13.48 2.42 23.53 40.18 29.14 11.42%
DPS 25.00 25.00 10.00 10.00 40.00 40.00 20.00 15.99%
NAPS 4.26 4.25 4.15 4.11 4.10 4.41 4.30 -0.61%
Adjusted Per Share Value based on latest NOSH - 70,082
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 113.01 82.89 52.80 22.39 150.22 122.39 77.31 28.71%
EPS 34.29 22.19 13.48 2.42 23.53 40.18 29.14 11.42%
DPS 25.00 25.00 10.00 9.98 40.00 40.00 20.00 15.99%
NAPS 4.2605 4.2498 4.1512 4.103 4.1001 4.4101 4.2994 -0.60%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 4.20 4.20 3.90 3.52 3.20 3.68 4.60 -
P/RPS 3.72 5.07 7.39 15.70 2.13 3.01 5.95 -26.82%
P/EPS 12.25 18.93 28.93 145.45 13.60 9.16 15.79 -15.52%
EY 8.16 5.28 3.46 0.69 7.35 10.92 6.33 18.39%
DY 5.95 5.95 2.56 2.84 12.50 10.87 4.35 23.15%
P/NAPS 0.99 0.99 0.94 0.86 0.78 0.83 1.07 -5.03%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 23/11/09 28/08/09 28/05/09 27/02/09 28/11/08 29/08/08 -
Price 4.30 4.18 4.03 3.98 3.52 3.10 4.00 -
P/RPS 3.81 5.04 7.64 17.75 2.34 2.53 5.17 -18.36%
P/EPS 12.54 18.84 29.90 164.46 14.96 7.72 13.73 -5.84%
EY 7.97 5.31 3.34 0.61 6.68 12.96 7.29 6.10%
DY 5.81 5.98 2.48 2.51 11.36 12.90 5.00 10.49%
P/NAPS 1.01 0.98 0.97 0.97 0.86 0.70 0.93 5.63%

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