[NSOP] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 80.71%
YoY- 4.24%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 16,236 16,803 19,211 22,907 22,871 20,360 25,519 -26.04%
PBT 1,718 3,082 -10,592 13,102 7,308 5,379 7,973 -64.09%
Tax -290 -686 2,836 -2,685 -1,591 -1,188 -1,837 -70.82%
NP 1,428 2,396 -7,756 10,417 5,717 4,191 6,136 -62.19%
-
NP to SH 1,097 2,109 -6,643 8,401 4,649 3,741 4,189 -59.10%
-
Tax Rate 16.88% 22.26% - 20.49% 21.77% 22.09% 23.04% -
Total Cost 14,808 14,407 26,967 12,490 17,154 16,169 19,383 -16.44%
-
Net Worth 378,388 380,494 376,282 394,535 381,898 384,706 377,686 0.12%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 2,808 - 9,828 - 10,530 - -
Div Payout % - 133.15% - 116.99% - 281.48% - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 378,388 380,494 376,282 394,535 381,898 384,706 377,686 0.12%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 8.80% 14.26% -40.37% 45.48% 25.00% 20.58% 24.04% -
ROE 0.29% 0.55% -1.77% 2.13% 1.22% 0.97% 1.11% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 23.13 23.94 27.37 32.63 32.58 29.00 36.35 -26.04%
EPS 1.56 3.00 -9.46 11.97 6.62 5.33 5.97 -59.16%
DPS 0.00 4.00 0.00 14.00 0.00 15.00 0.00 -
NAPS 5.39 5.42 5.36 5.62 5.44 5.48 5.38 0.12%
Adjusted Per Share Value based on latest NOSH - 70,202
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 23.12 23.93 27.36 32.63 32.57 29.00 36.35 -26.06%
EPS 1.56 3.00 -9.46 11.97 6.62 5.33 5.97 -59.16%
DPS 0.00 4.00 0.00 14.00 0.00 15.00 0.00 -
NAPS 5.3893 5.4193 5.3593 5.6192 5.4393 5.4793 5.3793 0.12%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 5.48 5.51 5.62 5.90 6.05 6.06 5.55 -
P/RPS 23.69 23.02 20.54 18.08 18.57 20.90 15.27 34.05%
P/EPS 350.69 183.41 -59.39 49.30 91.36 113.72 93.01 142.44%
EY 0.29 0.55 -1.68 2.03 1.09 0.88 1.08 -58.41%
DY 0.00 0.73 0.00 2.37 0.00 2.48 0.00 -
P/NAPS 1.02 1.02 1.05 1.05 1.11 1.11 1.03 -0.64%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 23/08/12 25/05/12 29/02/12 -
Price 5.20 5.66 5.60 5.80 6.12 6.00 6.08 -
P/RPS 22.48 23.65 20.46 17.77 18.79 20.69 16.73 21.79%
P/EPS 332.77 188.40 -59.18 48.47 92.41 112.59 101.89 120.28%
EY 0.30 0.53 -1.69 2.06 1.08 0.89 0.98 -54.61%
DY 0.00 0.71 0.00 2.41 0.00 2.50 0.00 -
P/NAPS 0.96 1.04 1.04 1.03 1.13 1.09 1.13 -10.30%

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