[NSOP] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -21.35%
YoY- -21.19%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 21,158 19,206 21,148 21,124 21,347 15,717 19,539 5.46%
PBT 7,369 6,262 13,545 9,332 10,942 2,950 -15,988 -
Tax -1,798 -1,796 -3,653 -2,075 -1,919 -1,337 3,460 -
NP 5,571 4,466 9,892 7,257 9,023 1,613 -12,528 -
-
NP to SH 4,365 3,953 8,498 6,111 7,770 1,696 -11,689 -
-
Tax Rate 24.40% 28.68% 26.97% 22.24% 17.54% 45.32% - -
Total Cost 15,587 14,740 11,256 13,867 12,324 14,104 32,067 -38.26%
-
Net Worth 305,269 309,639 298,938 298,525 291,287 288,039 287,837 4.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 10,531 - 10,536 - 7,008 - -
Div Payout % - 266.43% - 172.41% - 413.22% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 305,269 309,639 298,938 298,525 291,287 288,039 287,837 4.00%
NOSH 70,176 70,213 70,173 70,241 70,189 70,082 70,204 -0.02%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 26.33% 23.25% 46.78% 34.35% 42.27% 10.26% -64.12% -
ROE 1.43% 1.28% 2.84% 2.05% 2.67% 0.59% -4.06% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 30.15 27.35 30.14 30.07 30.41 22.43 27.83 5.49%
EPS 6.22 5.63 12.11 8.70 11.07 2.42 -16.65 -
DPS 0.00 15.00 0.00 15.00 0.00 10.00 0.00 -
NAPS 4.35 4.41 4.26 4.25 4.15 4.11 4.10 4.03%
Adjusted Per Share Value based on latest NOSH - 70,241
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 30.13 27.35 30.12 30.09 30.40 22.39 27.83 5.45%
EPS 6.22 5.63 12.10 8.70 11.07 2.42 -16.65 -
DPS 0.00 15.00 0.00 15.01 0.00 9.98 0.00 -
NAPS 4.3479 4.4101 4.2577 4.2518 4.1487 4.1025 4.0996 4.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 4.56 4.54 4.20 4.20 3.90 3.52 3.20 -
P/RPS 15.12 16.60 13.94 13.97 12.82 15.70 11.50 20.07%
P/EPS 73.31 80.64 34.68 48.28 35.23 145.45 -19.22 -
EY 1.36 1.24 2.88 2.07 2.84 0.69 -5.20 -
DY 0.00 3.30 0.00 3.57 0.00 2.84 0.00 -
P/NAPS 1.05 1.03 0.99 0.99 0.94 0.86 0.78 21.98%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 26/05/10 25/02/10 23/11/09 28/08/09 28/05/09 27/02/09 -
Price 4.98 4.34 4.30 4.18 4.03 3.98 3.52 -
P/RPS 16.52 15.87 14.27 13.90 13.25 17.75 12.65 19.53%
P/EPS 80.06 77.09 35.51 48.05 36.40 164.46 -21.14 -
EY 1.25 1.30 2.82 2.08 2.75 0.61 -4.73 -
DY 0.00 3.46 0.00 3.59 0.00 2.51 0.00 -
P/NAPS 1.14 0.98 1.01 0.98 0.97 0.97 0.86 20.73%

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