[NSOP] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 39.06%
YoY- 172.7%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 20,376 21,158 19,206 21,148 21,124 21,347 15,717 18.87%
PBT 8,963 7,369 6,262 13,545 9,332 10,942 2,950 109.63%
Tax -2,162 -1,798 -1,796 -3,653 -2,075 -1,919 -1,337 37.72%
NP 6,801 5,571 4,466 9,892 7,257 9,023 1,613 160.76%
-
NP to SH 5,934 4,365 3,953 8,498 6,111 7,770 1,696 130.29%
-
Tax Rate 24.12% 24.40% 28.68% 26.97% 22.24% 17.54% 45.32% -
Total Cost 13,575 15,587 14,740 11,256 13,867 12,324 14,104 -2.51%
-
Net Worth 313,905 305,269 309,639 298,938 298,525 291,287 288,039 5.89%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 11,938 - 10,531 - 10,536 - 7,008 42.58%
Div Payout % 201.18% - 266.43% - 172.41% - 413.22% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 313,905 305,269 309,639 298,938 298,525 291,287 288,039 5.89%
NOSH 70,224 70,176 70,213 70,173 70,241 70,189 70,082 0.13%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 33.38% 26.33% 23.25% 46.78% 34.35% 42.27% 10.26% -
ROE 1.89% 1.43% 1.28% 2.84% 2.05% 2.67% 0.59% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 29.02 30.15 27.35 30.14 30.07 30.41 22.43 18.71%
EPS 8.45 6.22 5.63 12.11 8.70 11.07 2.42 129.98%
DPS 17.00 0.00 15.00 0.00 15.00 0.00 10.00 42.39%
NAPS 4.47 4.35 4.41 4.26 4.25 4.15 4.11 5.75%
Adjusted Per Share Value based on latest NOSH - 70,173
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 29.02 30.14 27.36 30.12 30.09 30.41 22.39 18.85%
EPS 8.45 6.22 5.63 12.11 8.70 11.07 2.42 129.98%
DPS 17.01 0.00 15.00 0.00 15.01 0.00 9.98 42.64%
NAPS 4.4715 4.3484 4.4107 4.2583 4.2524 4.1493 4.103 5.89%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 4.94 4.56 4.54 4.20 4.20 3.90 3.52 -
P/RPS 17.03 15.12 16.60 13.94 13.97 12.82 15.70 5.56%
P/EPS 58.46 73.31 80.64 34.68 48.28 35.23 145.45 -45.50%
EY 1.71 1.36 1.24 2.88 2.07 2.84 0.69 83.03%
DY 3.44 0.00 3.30 0.00 3.57 0.00 2.84 13.61%
P/NAPS 1.11 1.05 1.03 0.99 0.99 0.94 0.86 18.52%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 27/08/10 26/05/10 25/02/10 23/11/09 28/08/09 28/05/09 -
Price 5.10 4.98 4.34 4.30 4.18 4.03 3.98 -
P/RPS 17.58 16.52 15.87 14.27 13.90 13.25 17.75 -0.63%
P/EPS 60.36 80.06 77.09 35.51 48.05 36.40 164.46 -48.70%
EY 1.66 1.25 1.30 2.82 2.08 2.75 0.61 94.79%
DY 3.33 0.00 3.46 0.00 3.59 0.00 2.51 20.71%
P/NAPS 1.14 1.14 0.98 1.01 0.98 0.97 0.97 11.35%

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