[NSOP] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -250.75%
YoY- -151.93%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 21,124 21,347 15,717 19,539 31,643 29,377 24,897 -10.36%
PBT 9,332 10,942 2,950 -15,988 13,783 17,029 14,293 -24.71%
Tax -2,075 -1,919 -1,337 3,460 -3,661 -4,071 -3,676 -31.67%
NP 7,257 9,023 1,613 -12,528 10,122 12,958 10,617 -22.38%
-
NP to SH 6,111 7,770 1,696 -11,689 7,754 11,065 9,389 -24.87%
-
Tax Rate 22.24% 17.54% 45.32% - 26.56% 23.91% 25.72% -
Total Cost 13,867 12,324 14,104 32,067 21,521 16,419 14,280 -1.93%
-
Net Worth 298,525 291,287 288,039 287,837 309,458 301,900 300,560 -0.45%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 10,536 - 7,008 - 14,034 - 14,044 -17.42%
Div Payout % 172.41% - 413.22% - 181.00% - 149.59% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 298,525 291,287 288,039 287,837 309,458 301,900 300,560 -0.45%
NOSH 70,241 70,189 70,082 70,204 70,171 70,209 70,224 0.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 34.35% 42.27% 10.26% -64.12% 31.99% 44.11% 42.64% -
ROE 2.05% 2.67% 0.59% -4.06% 2.51% 3.67% 3.12% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 30.07 30.41 22.43 27.83 45.09 41.84 35.45 -10.38%
EPS 8.70 11.07 2.42 -16.65 11.05 15.76 13.37 -24.88%
DPS 15.00 0.00 10.00 0.00 20.00 0.00 20.00 -17.43%
NAPS 4.25 4.15 4.11 4.10 4.41 4.30 4.28 -0.46%
Adjusted Per Share Value based on latest NOSH - 70,204
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 30.09 30.40 22.39 27.83 45.07 41.84 35.46 -10.36%
EPS 8.70 11.07 2.42 -16.65 11.04 15.76 13.37 -24.88%
DPS 15.01 0.00 9.98 0.00 19.99 0.00 20.00 -17.40%
NAPS 4.2518 4.1487 4.1025 4.0996 4.4075 4.2999 4.2808 -0.45%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 4.20 3.90 3.52 3.20 3.68 4.60 4.06 -
P/RPS 13.97 12.82 15.70 11.50 8.16 10.99 11.45 14.16%
P/EPS 48.28 35.23 145.45 -19.22 33.30 29.19 30.37 36.17%
EY 2.07 2.84 0.69 -5.20 3.00 3.43 3.29 -26.55%
DY 3.57 0.00 2.84 0.00 5.43 0.00 4.93 -19.34%
P/NAPS 0.99 0.94 0.86 0.78 0.83 1.07 0.95 2.78%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 28/08/09 28/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 4.18 4.03 3.98 3.52 3.10 4.00 4.68 -
P/RPS 13.90 13.25 17.75 12.65 6.87 9.56 13.20 3.50%
P/EPS 48.05 36.40 164.46 -21.14 28.05 25.38 35.00 23.49%
EY 2.08 2.75 0.61 -4.73 3.56 3.94 2.86 -19.11%
DY 3.59 0.00 2.51 0.00 6.45 0.00 4.27 -10.91%
P/NAPS 0.98 0.97 0.97 0.86 0.70 0.93 1.09 -6.84%

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