[NSOP] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 114.51%
YoY- -81.94%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 21,148 21,124 21,347 15,717 19,539 31,643 29,377 -19.62%
PBT 13,545 9,332 10,942 2,950 -15,988 13,783 17,029 -14.11%
Tax -3,653 -2,075 -1,919 -1,337 3,460 -3,661 -4,071 -6.94%
NP 9,892 7,257 9,023 1,613 -12,528 10,122 12,958 -16.43%
-
NP to SH 8,498 6,111 7,770 1,696 -11,689 7,754 11,065 -16.09%
-
Tax Rate 26.97% 22.24% 17.54% 45.32% - 26.56% 23.91% -
Total Cost 11,256 13,867 12,324 14,104 32,067 21,521 16,419 -22.19%
-
Net Worth 298,938 298,525 291,287 288,039 287,837 309,458 301,900 -0.65%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 10,536 - 7,008 - 14,034 - -
Div Payout % - 172.41% - 413.22% - 181.00% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 298,938 298,525 291,287 288,039 287,837 309,458 301,900 -0.65%
NOSH 70,173 70,241 70,189 70,082 70,204 70,171 70,209 -0.03%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 46.78% 34.35% 42.27% 10.26% -64.12% 31.99% 44.11% -
ROE 2.84% 2.05% 2.67% 0.59% -4.06% 2.51% 3.67% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 30.14 30.07 30.41 22.43 27.83 45.09 41.84 -19.59%
EPS 12.11 8.70 11.07 2.42 -16.65 11.05 15.76 -16.06%
DPS 0.00 15.00 0.00 10.00 0.00 20.00 0.00 -
NAPS 4.26 4.25 4.15 4.11 4.10 4.41 4.30 -0.61%
Adjusted Per Share Value based on latest NOSH - 70,082
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 30.12 30.09 30.41 22.39 27.83 45.07 41.85 -19.64%
EPS 12.11 8.70 11.07 2.42 -16.65 11.05 15.76 -16.06%
DPS 0.00 15.01 0.00 9.98 0.00 19.99 0.00 -
NAPS 4.2583 4.2524 4.1493 4.103 4.1001 4.4081 4.3005 -0.65%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 4.20 4.20 3.90 3.52 3.20 3.68 4.60 -
P/RPS 13.94 13.97 12.82 15.70 11.50 8.16 10.99 17.12%
P/EPS 34.68 48.28 35.23 145.45 -19.22 33.30 29.19 12.13%
EY 2.88 2.07 2.84 0.69 -5.20 3.00 3.43 -10.96%
DY 0.00 3.57 0.00 2.84 0.00 5.43 0.00 -
P/NAPS 0.99 0.99 0.94 0.86 0.78 0.83 1.07 -5.03%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 23/11/09 28/08/09 28/05/09 27/02/09 28/11/08 29/08/08 -
Price 4.30 4.18 4.03 3.98 3.52 3.10 4.00 -
P/RPS 14.27 13.90 13.25 17.75 12.65 6.87 9.56 30.51%
P/EPS 35.51 48.05 36.40 164.46 -21.14 28.05 25.38 25.01%
EY 2.82 2.08 2.75 0.61 -4.73 3.56 3.94 -19.93%
DY 0.00 3.59 0.00 2.51 0.00 6.45 0.00 -
P/NAPS 1.01 0.98 0.97 0.97 0.86 0.70 0.93 5.63%

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