[NSOP] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -83.58%
YoY- 133.08%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 86,612 60,740 40,364 19,206 79,336 58,188 37,064 75.82%
PBT 40,164 22,594 13,631 6,262 36,769 23,224 13,892 102.55%
Tax -10,244 -5,756 -3,594 -1,796 -8,984 -5,331 -3,256 114.26%
NP 29,920 16,838 10,037 4,466 27,785 17,893 10,636 98.90%
-
NP to SH 25,648 14,252 8,318 3,953 24,075 15,577 9,466 94.00%
-
Tax Rate 25.51% 25.48% 26.37% 28.68% 24.43% 22.95% 23.44% -
Total Cost 56,692 43,902 30,327 14,740 51,551 40,295 26,428 66.09%
-
Net Worth 317,352 313,824 305,344 309,639 299,094 298,342 291,423 5.83%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 22,467 22,466 10,529 10,531 17,552 17,549 7,022 116.67%
Div Payout % 87.60% 157.64% 126.58% 266.43% 72.91% 112.66% 74.18% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 317,352 313,824 305,344 309,639 299,094 298,342 291,423 5.83%
NOSH 70,210 70,206 70,194 70,213 70,209 70,198 70,222 -0.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 34.54% 27.72% 24.87% 23.25% 35.02% 30.75% 28.70% -
ROE 8.08% 4.54% 2.72% 1.28% 8.05% 5.22% 3.25% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 123.36 86.52 57.50 27.35 113.00 82.89 52.78 75.84%
EPS 36.53 20.30 11.85 5.63 34.29 22.19 13.48 94.02%
DPS 32.00 32.00 15.00 15.00 25.00 25.00 10.00 116.69%
NAPS 4.52 4.47 4.35 4.41 4.26 4.25 4.15 5.84%
Adjusted Per Share Value based on latest NOSH - 70,213
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 123.38 86.52 57.50 27.36 113.01 82.89 52.80 75.82%
EPS 36.53 20.30 11.85 5.63 34.29 22.19 13.48 94.02%
DPS 32.00 32.00 15.00 15.00 25.00 25.00 10.00 116.69%
NAPS 4.5206 4.4703 4.3495 4.4107 4.2605 4.2498 4.1512 5.83%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 5.25 4.94 4.56 4.54 4.20 4.20 3.90 -
P/RPS 4.26 5.71 7.93 16.60 3.72 5.07 7.39 -30.66%
P/EPS 14.37 24.33 38.48 80.64 12.25 18.93 28.93 -37.20%
EY 6.96 4.11 2.60 1.24 8.16 5.28 3.46 59.14%
DY 6.10 6.48 3.29 3.30 5.95 5.95 2.56 78.11%
P/NAPS 1.16 1.11 1.05 1.03 0.99 0.99 0.94 15.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 26/11/10 27/08/10 26/05/10 25/02/10 23/11/09 28/08/09 -
Price 5.20 5.10 4.98 4.34 4.30 4.18 4.03 -
P/RPS 4.22 5.89 8.66 15.87 3.81 5.04 7.64 -32.60%
P/EPS 14.23 25.12 42.03 77.09 12.54 18.84 29.90 -38.96%
EY 7.03 3.98 2.38 1.30 7.97 5.31 3.34 64.01%
DY 6.15 6.27 3.01 3.46 5.81 5.98 2.48 82.90%
P/NAPS 1.15 1.14 1.14 0.98 1.01 0.98 0.97 11.98%

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