[NSOP] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -48.02%
YoY- -63.24%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 22,907 22,871 20,360 25,519 27,499 32,151 27,996 -12.48%
PBT 13,102 7,308 5,379 7,973 13,360 18,364 14,544 -6.70%
Tax -2,685 -1,591 -1,188 -1,837 -3,434 -4,279 -3,537 -16.74%
NP 10,417 5,717 4,191 6,136 9,926 14,085 11,007 -3.59%
-
NP to SH 8,401 4,649 3,741 4,189 8,059 11,366 9,704 -9.14%
-
Tax Rate 20.49% 21.77% 22.09% 23.04% 25.70% 23.30% 24.32% -
Total Cost 12,490 17,154 16,169 19,383 17,573 18,066 16,989 -18.49%
-
Net Worth 394,535 381,898 384,706 377,686 334,855 330,660 327,913 13.08%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 9,828 - 10,530 - 16,848 - 12,639 -15.40%
Div Payout % 116.99% - 281.48% - 209.06% - 130.25% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 394,535 381,898 384,706 377,686 334,855 330,660 327,913 13.08%
NOSH 70,202 70,202 70,202 70,202 70,200 70,203 70,217 -0.01%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 45.48% 25.00% 20.58% 24.04% 36.10% 43.81% 39.32% -
ROE 2.13% 1.22% 0.97% 1.11% 2.41% 3.44% 2.96% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 32.63 32.58 29.00 36.35 39.17 45.80 39.87 -12.47%
EPS 11.97 6.62 5.33 5.97 11.48 16.19 13.82 -9.11%
DPS 14.00 0.00 15.00 0.00 24.00 0.00 18.00 -15.38%
NAPS 5.62 5.44 5.48 5.38 4.77 4.71 4.67 13.10%
Adjusted Per Share Value based on latest NOSH - 70,202
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 32.63 32.58 29.00 36.35 39.17 45.80 39.88 -12.48%
EPS 11.97 6.62 5.33 5.97 11.48 16.19 13.82 -9.11%
DPS 14.00 0.00 15.00 0.00 24.00 0.00 18.00 -15.38%
NAPS 5.62 5.44 5.48 5.38 4.7699 4.7101 4.671 13.08%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 5.90 6.05 6.06 5.55 5.09 5.40 5.24 -
P/RPS 18.08 18.57 20.90 15.27 12.99 11.79 13.14 23.63%
P/EPS 49.30 91.36 113.72 93.01 44.34 33.35 37.92 19.06%
EY 2.03 1.09 0.88 1.08 2.26 3.00 2.64 -16.02%
DY 2.37 0.00 2.48 0.00 4.72 0.00 3.44 -21.94%
P/NAPS 1.05 1.11 1.11 1.03 1.07 1.15 1.12 -4.20%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 23/08/12 25/05/12 29/02/12 25/11/11 26/08/11 27/05/11 -
Price 5.80 6.12 6.00 6.08 5.40 5.00 5.35 -
P/RPS 17.77 18.79 20.69 16.73 13.79 10.92 13.42 20.52%
P/EPS 48.47 92.41 112.59 101.89 47.04 30.88 38.71 16.12%
EY 2.06 1.08 0.89 0.98 2.13 3.24 2.58 -13.89%
DY 2.41 0.00 2.50 0.00 4.44 0.00 3.36 -19.82%
P/NAPS 1.03 1.13 1.09 1.13 1.13 1.06 1.15 -7.06%

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