[NSOP] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -79.22%
YoY- -43.62%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 74,672 51,638 33,039 16,803 85,349 66,138 43,231 43.81%
PBT 28,985 10,818 4,800 3,082 15,197 25,789 12,687 73.20%
Tax -6,714 -1,874 -976 -686 -2,628 -5,464 -2,779 79.76%
NP 22,271 8,944 3,824 2,396 12,569 20,325 9,908 71.34%
-
NP to SH 18,292 7,186 3,206 2,109 10,148 16,791 8,390 67.89%
-
Tax Rate 23.16% 17.32% 20.33% 22.26% 17.29% 21.19% 21.90% -
Total Cost 52,401 42,694 29,215 14,407 72,780 45,813 33,323 35.11%
-
Net Worth 387,515 384,004 378,388 380,494 376,282 394,535 381,898 0.97%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 6,318 6,318 2,808 2,808 20,358 20,358 10,530 -28.79%
Div Payout % 34.54% 87.92% 87.59% 133.15% 200.62% 121.25% 125.51% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 387,515 384,004 378,388 380,494 376,282 394,535 381,898 0.97%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 29.83% 17.32% 11.57% 14.26% 14.73% 30.73% 22.92% -
ROE 4.72% 1.87% 0.85% 0.55% 2.70% 4.26% 2.20% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 106.37 73.56 47.06 23.94 121.58 94.21 61.58 43.82%
EPS 26.06 10.24 4.57 3.00 14.46 23.92 11.95 67.92%
DPS 9.00 9.00 4.00 4.00 29.00 29.00 15.00 -28.79%
NAPS 5.52 5.47 5.39 5.42 5.36 5.62 5.44 0.97%
Adjusted Per Share Value based on latest NOSH - 70,202
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 106.35 73.55 47.06 23.93 121.56 94.20 61.57 43.81%
EPS 26.05 10.23 4.57 3.00 14.45 23.91 11.95 67.88%
DPS 9.00 9.00 4.00 4.00 29.00 29.00 15.00 -28.79%
NAPS 5.5193 5.4693 5.3893 5.4193 5.3593 5.6192 5.4393 0.97%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 5.60 5.40 5.48 5.51 5.62 5.90 6.05 -
P/RPS 5.26 7.34 11.64 23.02 4.62 6.26 9.82 -33.96%
P/EPS 21.49 52.75 120.00 183.41 38.88 24.67 50.62 -43.42%
EY 4.65 1.90 0.83 0.55 2.57 4.05 1.98 76.40%
DY 1.61 1.67 0.73 0.73 5.16 4.92 2.48 -24.96%
P/NAPS 1.01 0.99 1.02 1.02 1.05 1.05 1.11 -6.08%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 23/08/12 -
Price 5.85 5.65 5.20 5.66 5.60 5.80 6.12 -
P/RPS 5.50 7.68 11.05 23.65 4.61 6.16 9.94 -32.52%
P/EPS 22.45 55.20 113.86 188.40 38.74 24.25 51.21 -42.20%
EY 4.45 1.81 0.88 0.53 2.58 4.12 1.95 73.07%
DY 1.54 1.59 0.77 0.71 5.18 5.00 2.45 -26.55%
P/NAPS 1.06 1.03 0.96 1.04 1.04 1.03 1.13 -4.16%

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