[NSOP] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 358.14%
YoY- -29.78%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 19,206 21,148 21,124 21,347 15,717 19,539 31,643 -28.33%
PBT 6,262 13,545 9,332 10,942 2,950 -15,988 13,783 -40.92%
Tax -1,796 -3,653 -2,075 -1,919 -1,337 3,460 -3,661 -37.82%
NP 4,466 9,892 7,257 9,023 1,613 -12,528 10,122 -42.07%
-
NP to SH 3,953 8,498 6,111 7,770 1,696 -11,689 7,754 -36.20%
-
Tax Rate 28.68% 26.97% 22.24% 17.54% 45.32% - 26.56% -
Total Cost 14,740 11,256 13,867 12,324 14,104 32,067 21,521 -22.31%
-
Net Worth 309,639 298,938 298,525 291,287 288,039 287,837 309,458 0.03%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 10,531 - 10,536 - 7,008 - 14,034 -17.43%
Div Payout % 266.43% - 172.41% - 413.22% - 181.00% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 309,639 298,938 298,525 291,287 288,039 287,837 309,458 0.03%
NOSH 70,213 70,173 70,241 70,189 70,082 70,204 70,171 0.03%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 23.25% 46.78% 34.35% 42.27% 10.26% -64.12% 31.99% -
ROE 1.28% 2.84% 2.05% 2.67% 0.59% -4.06% 2.51% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 27.35 30.14 30.07 30.41 22.43 27.83 45.09 -28.36%
EPS 5.63 12.11 8.70 11.07 2.42 -16.65 11.05 -36.23%
DPS 15.00 0.00 15.00 0.00 10.00 0.00 20.00 -17.46%
NAPS 4.41 4.26 4.25 4.15 4.11 4.10 4.41 0.00%
Adjusted Per Share Value based on latest NOSH - 70,189
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 27.36 30.12 30.09 30.41 22.39 27.83 45.07 -28.32%
EPS 5.63 12.11 8.70 11.07 2.42 -16.65 11.05 -36.23%
DPS 15.00 0.00 15.01 0.00 9.98 0.00 19.99 -17.43%
NAPS 4.4107 4.2583 4.2524 4.1493 4.103 4.1001 4.4081 0.03%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 4.54 4.20 4.20 3.90 3.52 3.20 3.68 -
P/RPS 16.60 13.94 13.97 12.82 15.70 11.50 8.16 60.62%
P/EPS 80.64 34.68 48.28 35.23 145.45 -19.22 33.30 80.42%
EY 1.24 2.88 2.07 2.84 0.69 -5.20 3.00 -44.54%
DY 3.30 0.00 3.57 0.00 2.84 0.00 5.43 -28.27%
P/NAPS 1.03 0.99 0.99 0.94 0.86 0.78 0.83 15.49%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 23/11/09 28/08/09 28/05/09 27/02/09 28/11/08 -
Price 4.34 4.30 4.18 4.03 3.98 3.52 3.10 -
P/RPS 15.87 14.27 13.90 13.25 17.75 12.65 6.87 74.83%
P/EPS 77.09 35.51 48.05 36.40 164.46 -21.14 28.05 96.32%
EY 1.30 2.82 2.08 2.75 0.61 -4.73 3.56 -48.94%
DY 3.46 0.00 3.59 0.00 2.51 0.00 6.45 -34.00%
P/NAPS 0.98 1.01 0.98 0.97 0.97 0.86 0.70 25.17%

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