[NSOP] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -19.57%
YoY- -46.08%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 22,608 17,814 18,121 24,125 25,870 20,941 23,034 -1.24%
PBT 2,696 -197 -18,262 3,429 3,730 3,382 18,167 -72.06%
Tax 206 359 4,765 -676 -526 -843 -4,840 -
NP 2,902 162 -13,497 2,753 3,204 2,539 13,327 -63.90%
-
NP to SH 2,282 230 -10,567 2,146 2,668 2,175 11,106 -65.27%
-
Tax Rate -7.64% - - 19.71% 14.10% 24.93% 26.64% -
Total Cost 19,706 17,652 31,618 21,372 22,666 18,402 9,707 60.53%
-
Net Worth 351,010 351,010 380,494 389,621 388,217 388,919 387,515 -6.40%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 2,106 - 2,808 - 3,510 - -
Div Payout % - 915.68% - 130.85% - 161.38% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 351,010 351,010 380,494 389,621 388,217 388,919 387,515 -6.40%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 12.84% 0.91% -74.48% 11.41% 12.39% 12.12% 57.86% -
ROE 0.65% 0.07% -2.78% 0.55% 0.69% 0.56% 2.87% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 32.20 25.38 25.81 34.37 36.85 29.83 32.81 -1.24%
EPS 3.25 0.33 -15.05 3.06 3.80 3.10 15.82 -65.28%
DPS 0.00 3.00 0.00 4.00 0.00 5.00 0.00 -
NAPS 5.00 5.00 5.42 5.55 5.53 5.54 5.52 -6.40%
Adjusted Per Share Value based on latest NOSH - 70,202
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 32.20 25.38 25.81 34.37 36.85 29.83 32.81 -1.24%
EPS 3.25 0.33 -15.05 3.06 3.80 3.10 15.82 -65.28%
DPS 0.00 3.00 0.00 4.00 0.00 5.00 0.00 -
NAPS 5.00 5.00 5.42 5.55 5.53 5.54 5.52 -6.40%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 5.00 4.88 5.00 5.45 5.84 5.85 5.60 -
P/RPS 15.53 19.23 19.37 15.86 15.85 19.61 17.07 -6.12%
P/EPS 153.82 1,489.50 -33.22 178.29 153.67 188.82 35.40 166.99%
EY 0.65 0.07 -3.01 0.56 0.65 0.53 2.83 -62.59%
DY 0.00 0.61 0.00 0.73 0.00 0.85 0.00 -
P/NAPS 1.00 0.98 0.92 0.98 1.06 1.06 1.01 -0.66%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 26/02/15 27/11/14 28/08/14 29/05/14 27/02/14 -
Price 4.10 4.85 4.91 5.50 5.72 5.90 5.85 -
P/RPS 12.73 19.11 19.02 16.00 15.52 19.78 17.83 -20.16%
P/EPS 126.13 1,480.35 -32.62 179.92 150.51 190.43 36.98 127.09%
EY 0.79 0.07 -3.07 0.56 0.66 0.53 2.70 -56.02%
DY 0.00 0.62 0.00 0.73 0.00 0.85 0.00 -
P/NAPS 0.82 0.97 0.91 0.99 1.03 1.06 1.06 -15.76%

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