[NSOP] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -29.1%
YoY- 35.81%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 22,871 20,360 25,519 27,499 32,151 27,996 25,872 -7.89%
PBT 7,308 5,379 7,973 13,360 18,364 14,544 17,570 -44.30%
Tax -1,591 -1,188 -1,837 -3,434 -4,279 -3,537 -4,488 -49.94%
NP 5,717 4,191 6,136 9,926 14,085 11,007 13,082 -42.44%
-
NP to SH 4,649 3,741 4,189 8,059 11,366 9,704 11,396 -45.02%
-
Tax Rate 21.77% 22.09% 23.04% 25.70% 23.30% 24.32% 25.54% -
Total Cost 17,154 16,169 19,383 17,573 18,066 16,989 12,790 21.63%
-
Net Worth 381,898 384,706 377,686 334,855 330,660 327,913 317,374 13.14%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 10,530 - 16,848 - 12,639 - -
Div Payout % - 281.48% - 209.06% - 130.25% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 381,898 384,706 377,686 334,855 330,660 327,913 317,374 13.14%
NOSH 70,202 70,202 70,202 70,200 70,203 70,217 70,215 -0.01%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 25.00% 20.58% 24.04% 36.10% 43.81% 39.32% 50.56% -
ROE 1.22% 0.97% 1.11% 2.41% 3.44% 2.96% 3.59% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 32.58 29.00 36.35 39.17 45.80 39.87 36.85 -7.88%
EPS 6.62 5.33 5.97 11.48 16.19 13.82 16.23 -45.03%
DPS 0.00 15.00 0.00 24.00 0.00 18.00 0.00 -
NAPS 5.44 5.48 5.38 4.77 4.71 4.67 4.52 13.15%
Adjusted Per Share Value based on latest NOSH - 70,200
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 32.57 29.00 36.35 39.17 45.79 39.87 36.85 -7.90%
EPS 6.62 5.33 5.97 11.48 16.19 13.82 16.23 -45.03%
DPS 0.00 15.00 0.00 24.00 0.00 18.00 0.00 -
NAPS 5.4393 5.4793 5.3793 4.7692 4.7095 4.6704 4.5203 13.14%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 6.05 6.06 5.55 5.09 5.40 5.24 5.25 -
P/RPS 18.57 20.90 15.27 12.99 11.79 13.14 14.25 19.32%
P/EPS 91.36 113.72 93.01 44.34 33.35 37.92 32.35 99.92%
EY 1.09 0.88 1.08 2.26 3.00 2.64 3.09 -50.10%
DY 0.00 2.48 0.00 4.72 0.00 3.44 0.00 -
P/NAPS 1.11 1.11 1.03 1.07 1.15 1.12 1.16 -2.89%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 23/08/12 25/05/12 29/02/12 25/11/11 26/08/11 27/05/11 28/02/11 -
Price 6.12 6.00 6.08 5.40 5.00 5.35 5.20 -
P/RPS 18.79 20.69 16.73 13.79 10.92 13.42 14.11 21.06%
P/EPS 92.41 112.59 101.89 47.04 30.88 38.71 32.04 102.75%
EY 1.08 0.89 0.98 2.13 3.24 2.58 3.12 -50.73%
DY 0.00 2.50 0.00 4.44 0.00 3.36 0.00 -
P/NAPS 1.13 1.09 1.13 1.13 1.06 1.15 1.15 -1.16%

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