[NSOP] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 92.05%
YoY- 34.1%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 27,499 32,151 27,996 25,872 20,376 21,158 19,206 27.00%
PBT 13,360 18,364 14,544 17,570 8,963 7,369 6,262 65.65%
Tax -3,434 -4,279 -3,537 -4,488 -2,162 -1,798 -1,796 53.98%
NP 9,926 14,085 11,007 13,082 6,801 5,571 4,466 70.22%
-
NP to SH 8,059 11,366 9,704 11,396 5,934 4,365 3,953 60.71%
-
Tax Rate 25.70% 23.30% 24.32% 25.54% 24.12% 24.40% 28.68% -
Total Cost 17,573 18,066 16,989 12,790 13,575 15,587 14,740 12.42%
-
Net Worth 334,855 330,660 327,913 317,374 313,905 305,269 309,639 5.35%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 16,848 - 12,639 - 11,938 - 10,531 36.75%
Div Payout % 209.06% - 130.25% - 201.18% - 266.43% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 334,855 330,660 327,913 317,374 313,905 305,269 309,639 5.35%
NOSH 70,200 70,203 70,217 70,215 70,224 70,176 70,213 -0.01%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 36.10% 43.81% 39.32% 50.56% 33.38% 26.33% 23.25% -
ROE 2.41% 3.44% 2.96% 3.59% 1.89% 1.43% 1.28% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 39.17 45.80 39.87 36.85 29.02 30.15 27.35 27.02%
EPS 11.48 16.19 13.82 16.23 8.45 6.22 5.63 60.73%
DPS 24.00 0.00 18.00 0.00 17.00 0.00 15.00 36.75%
NAPS 4.77 4.71 4.67 4.52 4.47 4.35 4.41 5.36%
Adjusted Per Share Value based on latest NOSH - 70,215
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 39.17 45.80 39.88 36.85 29.02 30.14 27.36 26.99%
EPS 11.48 16.19 13.82 16.23 8.45 6.22 5.63 60.73%
DPS 24.00 0.00 18.00 0.00 17.01 0.00 15.00 36.75%
NAPS 4.7699 4.7101 4.671 4.5209 4.4715 4.3484 4.4107 5.35%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 5.09 5.40 5.24 5.25 4.94 4.56 4.54 -
P/RPS 12.99 11.79 13.14 14.25 17.03 15.12 16.60 -15.06%
P/EPS 44.34 33.35 37.92 32.35 58.46 73.31 80.64 -32.85%
EY 2.26 3.00 2.64 3.09 1.71 1.36 1.24 49.15%
DY 4.72 0.00 3.44 0.00 3.44 0.00 3.30 26.91%
P/NAPS 1.07 1.15 1.12 1.16 1.11 1.05 1.03 2.57%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 26/08/11 27/05/11 28/02/11 26/11/10 27/08/10 26/05/10 -
Price 5.40 5.00 5.35 5.20 5.10 4.98 4.34 -
P/RPS 13.79 10.92 13.42 14.11 17.58 16.52 15.87 -8.93%
P/EPS 47.04 30.88 38.71 32.04 60.36 80.06 77.09 -28.03%
EY 2.13 3.24 2.58 3.12 1.66 1.25 1.30 38.93%
DY 4.44 0.00 3.36 0.00 3.33 0.00 3.46 18.06%
P/NAPS 1.13 1.06 1.15 1.15 1.14 1.14 0.98 9.95%

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