[NSOP] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 35.95%
YoY- -2.9%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 32,151 27,996 25,872 20,376 21,158 19,206 21,148 32.31%
PBT 18,364 14,544 17,570 8,963 7,369 6,262 13,545 22.56%
Tax -4,279 -3,537 -4,488 -2,162 -1,798 -1,796 -3,653 11.15%
NP 14,085 11,007 13,082 6,801 5,571 4,466 9,892 26.64%
-
NP to SH 11,366 9,704 11,396 5,934 4,365 3,953 8,498 21.45%
-
Tax Rate 23.30% 24.32% 25.54% 24.12% 24.40% 28.68% 26.97% -
Total Cost 18,066 16,989 12,790 13,575 15,587 14,740 11,256 37.20%
-
Net Worth 330,660 327,913 317,374 313,905 305,269 309,639 298,938 6.97%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 12,639 - 11,938 - 10,531 - -
Div Payout % - 130.25% - 201.18% - 266.43% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 330,660 327,913 317,374 313,905 305,269 309,639 298,938 6.97%
NOSH 70,203 70,217 70,215 70,224 70,176 70,213 70,173 0.02%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 43.81% 39.32% 50.56% 33.38% 26.33% 23.25% 46.78% -
ROE 3.44% 2.96% 3.59% 1.89% 1.43% 1.28% 2.84% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 45.80 39.87 36.85 29.02 30.15 27.35 30.14 32.27%
EPS 16.19 13.82 16.23 8.45 6.22 5.63 12.11 21.42%
DPS 0.00 18.00 0.00 17.00 0.00 15.00 0.00 -
NAPS 4.71 4.67 4.52 4.47 4.35 4.41 4.26 6.94%
Adjusted Per Share Value based on latest NOSH - 70,224
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 45.80 39.88 36.85 29.02 30.14 27.36 30.12 32.33%
EPS 16.19 13.82 16.23 8.45 6.22 5.63 12.11 21.42%
DPS 0.00 18.00 0.00 17.01 0.00 15.00 0.00 -
NAPS 4.7101 4.671 4.5209 4.4715 4.3484 4.4107 4.2583 6.97%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 5.40 5.24 5.25 4.94 4.56 4.54 4.20 -
P/RPS 11.79 13.14 14.25 17.03 15.12 16.60 13.94 -10.59%
P/EPS 33.35 37.92 32.35 58.46 73.31 80.64 34.68 -2.58%
EY 3.00 2.64 3.09 1.71 1.36 1.24 2.88 2.76%
DY 0.00 3.44 0.00 3.44 0.00 3.30 0.00 -
P/NAPS 1.15 1.12 1.16 1.11 1.05 1.03 0.99 10.53%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 27/05/11 28/02/11 26/11/10 27/08/10 26/05/10 25/02/10 -
Price 5.00 5.35 5.20 5.10 4.98 4.34 4.30 -
P/RPS 10.92 13.42 14.11 17.58 16.52 15.87 14.27 -16.37%
P/EPS 30.88 38.71 32.04 60.36 80.06 77.09 35.51 -8.91%
EY 3.24 2.58 3.12 1.66 1.25 1.30 2.82 9.72%
DY 0.00 3.36 0.00 3.33 0.00 3.46 0.00 -
P/NAPS 1.06 1.15 1.15 1.14 1.14 0.98 1.01 3.28%

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