[NSOP] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 262.81%
YoY- -52.62%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 25,870 20,941 23,034 18,599 16,236 16,803 19,211 22.01%
PBT 3,730 3,382 18,167 6,018 1,718 3,082 -10,592 -
Tax -526 -843 -4,840 -898 -290 -686 2,836 -
NP 3,204 2,539 13,327 5,120 1,428 2,396 -7,756 -
-
NP to SH 2,668 2,175 11,106 3,980 1,097 2,109 -6,643 -
-
Tax Rate 14.10% 24.93% 26.64% 14.92% 16.88% 22.26% - -
Total Cost 22,666 18,402 9,707 13,479 14,808 14,407 26,967 -10.96%
-
Net Worth 388,217 388,919 387,515 384,004 378,388 380,494 376,282 2.10%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 3,510 - 3,510 - 2,808 - -
Div Payout % - 161.38% - 88.19% - 133.15% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 388,217 388,919 387,515 384,004 378,388 380,494 376,282 2.10%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 12.39% 12.12% 57.86% 27.53% 8.80% 14.26% -40.37% -
ROE 0.69% 0.56% 2.87% 1.04% 0.29% 0.55% -1.77% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 36.85 29.83 32.81 26.49 23.13 23.94 27.37 21.99%
EPS 3.80 3.10 15.82 5.67 1.56 3.00 -9.46 -
DPS 0.00 5.00 0.00 5.00 0.00 4.00 0.00 -
NAPS 5.53 5.54 5.52 5.47 5.39 5.42 5.36 2.10%
Adjusted Per Share Value based on latest NOSH - 70,202
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 36.85 29.83 32.81 26.49 23.12 23.93 27.36 22.02%
EPS 3.80 3.10 15.82 5.67 1.56 3.00 -9.46 -
DPS 0.00 5.00 0.00 5.00 0.00 4.00 0.00 -
NAPS 5.5293 5.5393 5.5193 5.4693 5.3893 5.4193 5.3593 2.10%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 5.84 5.85 5.60 5.40 5.48 5.51 5.62 -
P/RPS 15.85 19.61 17.07 20.38 23.69 23.02 20.54 -15.90%
P/EPS 153.67 188.82 35.40 95.25 350.69 183.41 -59.39 -
EY 0.65 0.53 2.83 1.05 0.29 0.55 -1.68 -
DY 0.00 0.85 0.00 0.93 0.00 0.73 0.00 -
P/NAPS 1.06 1.06 1.01 0.99 1.02 1.02 1.05 0.63%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 27/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 5.72 5.90 5.85 5.65 5.20 5.66 5.60 -
P/RPS 15.52 19.78 17.83 21.33 22.48 23.65 20.46 -16.86%
P/EPS 150.51 190.43 36.98 99.66 332.77 188.40 -59.18 -
EY 0.66 0.53 2.70 1.00 0.30 0.53 -1.69 -
DY 0.00 0.85 0.00 0.88 0.00 0.71 0.00 -
P/NAPS 1.03 1.06 1.06 1.03 0.96 1.04 1.04 -0.64%

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