[NSOP] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 10.42%
YoY- -43.82%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 27,996 25,872 20,376 21,158 19,206 21,148 21,124 20.67%
PBT 14,544 17,570 8,963 7,369 6,262 13,545 9,332 34.45%
Tax -3,537 -4,488 -2,162 -1,798 -1,796 -3,653 -2,075 42.74%
NP 11,007 13,082 6,801 5,571 4,466 9,892 7,257 32.04%
-
NP to SH 9,704 11,396 5,934 4,365 3,953 8,498 6,111 36.14%
-
Tax Rate 24.32% 25.54% 24.12% 24.40% 28.68% 26.97% 22.24% -
Total Cost 16,989 12,790 13,575 15,587 14,740 11,256 13,867 14.51%
-
Net Worth 327,913 317,374 313,905 305,269 309,639 298,938 298,525 6.46%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 12,639 - 11,938 - 10,531 - 10,536 12.91%
Div Payout % 130.25% - 201.18% - 266.43% - 172.41% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 327,913 317,374 313,905 305,269 309,639 298,938 298,525 6.46%
NOSH 70,217 70,215 70,224 70,176 70,213 70,173 70,241 -0.02%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 39.32% 50.56% 33.38% 26.33% 23.25% 46.78% 34.35% -
ROE 2.96% 3.59% 1.89% 1.43% 1.28% 2.84% 2.05% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 39.87 36.85 29.02 30.15 27.35 30.14 30.07 20.71%
EPS 13.82 16.23 8.45 6.22 5.63 12.11 8.70 36.18%
DPS 18.00 0.00 17.00 0.00 15.00 0.00 15.00 12.93%
NAPS 4.67 4.52 4.47 4.35 4.41 4.26 4.25 6.49%
Adjusted Per Share Value based on latest NOSH - 70,176
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 39.88 36.85 29.02 30.14 27.36 30.12 30.09 20.67%
EPS 13.82 16.23 8.45 6.22 5.63 12.11 8.70 36.18%
DPS 18.00 0.00 17.01 0.00 15.00 0.00 15.01 12.88%
NAPS 4.671 4.5209 4.4715 4.3484 4.4107 4.2583 4.2524 6.46%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 5.24 5.25 4.94 4.56 4.54 4.20 4.20 -
P/RPS 13.14 14.25 17.03 15.12 16.60 13.94 13.97 -4.00%
P/EPS 37.92 32.35 58.46 73.31 80.64 34.68 48.28 -14.88%
EY 2.64 3.09 1.71 1.36 1.24 2.88 2.07 17.62%
DY 3.44 0.00 3.44 0.00 3.30 0.00 3.57 -2.44%
P/NAPS 1.12 1.16 1.11 1.05 1.03 0.99 0.99 8.58%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 28/02/11 26/11/10 27/08/10 26/05/10 25/02/10 23/11/09 -
Price 5.35 5.20 5.10 4.98 4.34 4.30 4.18 -
P/RPS 13.42 14.11 17.58 16.52 15.87 14.27 13.90 -2.31%
P/EPS 38.71 32.04 60.36 80.06 77.09 35.51 48.05 -13.43%
EY 2.58 3.12 1.66 1.25 1.30 2.82 2.08 15.45%
DY 3.36 0.00 3.33 0.00 3.46 0.00 3.59 -4.32%
P/NAPS 1.15 1.15 1.14 1.14 0.98 1.01 0.98 11.26%

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