[NSOP] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -88.11%
YoY- 3.13%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 89,057 70,936 46,811 20,941 74,672 51,638 33,039 93.33%
PBT -7,722 10,541 7,112 3,382 28,985 10,818 4,800 -
Tax 2,720 -2,045 -1,369 -843 -6,714 -1,874 -976 -
NP -5,002 8,496 5,743 2,539 22,271 8,944 3,824 -
-
NP to SH -3,579 6,989 4,843 2,175 18,292 7,186 3,206 -
-
Tax Rate - 19.40% 19.25% 24.93% 23.16% 17.32% 20.33% -
Total Cost 94,059 62,440 41,068 18,402 52,401 42,694 29,215 117.57%
-
Net Worth 380,250 389,621 388,217 388,919 387,515 384,004 378,388 0.32%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 6,314 6,318 3,510 3,510 6,318 6,318 2,808 71.38%
Div Payout % 0.00% 90.40% 72.48% 161.38% 34.54% 87.92% 87.59% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 380,250 389,621 388,217 388,919 387,515 384,004 378,388 0.32%
NOSH 70,156 70,202 70,202 70,202 70,202 70,202 70,202 -0.04%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -5.62% 11.98% 12.27% 12.12% 29.83% 17.32% 11.57% -
ROE -0.94% 1.79% 1.25% 0.56% 4.72% 1.87% 0.85% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 126.94 101.05 66.68 29.83 106.37 73.56 47.06 93.42%
EPS -5.10 9.96 6.90 3.10 26.06 10.24 4.57 -
DPS 9.00 9.00 5.00 5.00 9.00 9.00 4.00 71.45%
NAPS 5.42 5.55 5.53 5.54 5.52 5.47 5.39 0.36%
Adjusted Per Share Value based on latest NOSH - 70,202
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 126.86 101.05 66.68 29.83 106.37 73.56 47.06 93.34%
EPS -5.10 9.96 6.90 3.10 26.06 10.24 4.57 -
DPS 8.99 9.00 5.00 5.00 9.00 9.00 4.00 71.32%
NAPS 5.4165 5.55 5.53 5.54 5.52 5.47 5.39 0.32%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 5.00 5.45 5.84 5.85 5.60 5.40 5.48 -
P/RPS 3.94 5.39 8.76 19.61 5.26 7.34 11.64 -51.33%
P/EPS -98.01 54.74 84.65 188.82 21.49 52.75 120.00 -
EY -1.02 1.83 1.18 0.53 4.65 1.90 0.83 -
DY 1.80 1.65 0.86 0.85 1.61 1.67 0.73 82.21%
P/NAPS 0.92 0.98 1.06 1.06 1.01 0.99 1.02 -6.63%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 27/11/14 28/08/14 29/05/14 27/02/14 29/11/13 30/08/13 -
Price 4.91 5.50 5.72 5.90 5.85 5.65 5.20 -
P/RPS 3.87 5.44 8.58 19.78 5.50 7.68 11.05 -50.21%
P/EPS -96.25 55.25 82.91 190.43 22.45 55.20 113.86 -
EY -1.04 1.81 1.21 0.53 4.45 1.81 0.88 -
DY 1.83 1.64 0.87 0.85 1.54 1.59 0.77 77.80%
P/NAPS 0.91 0.99 1.03 1.06 1.06 1.03 0.96 -3.49%

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