[NSOP] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -53.48%
YoY- 133.08%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 25,872 20,376 21,158 19,206 21,148 21,124 21,347 13.63%
PBT 17,570 8,963 7,369 6,262 13,545 9,332 10,942 37.00%
Tax -4,488 -2,162 -1,798 -1,796 -3,653 -2,075 -1,919 75.91%
NP 13,082 6,801 5,571 4,466 9,892 7,257 9,023 28.01%
-
NP to SH 11,396 5,934 4,365 3,953 8,498 6,111 7,770 28.99%
-
Tax Rate 25.54% 24.12% 24.40% 28.68% 26.97% 22.24% 17.54% -
Total Cost 12,790 13,575 15,587 14,740 11,256 13,867 12,324 2.49%
-
Net Worth 317,374 313,905 305,269 309,639 298,938 298,525 291,287 5.86%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 11,938 - 10,531 - 10,536 - -
Div Payout % - 201.18% - 266.43% - 172.41% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 317,374 313,905 305,269 309,639 298,938 298,525 291,287 5.86%
NOSH 70,215 70,224 70,176 70,213 70,173 70,241 70,189 0.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 50.56% 33.38% 26.33% 23.25% 46.78% 34.35% 42.27% -
ROE 3.59% 1.89% 1.43% 1.28% 2.84% 2.05% 2.67% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 36.85 29.02 30.15 27.35 30.14 30.07 30.41 13.62%
EPS 16.23 8.45 6.22 5.63 12.11 8.70 11.07 28.96%
DPS 0.00 17.00 0.00 15.00 0.00 15.00 0.00 -
NAPS 4.52 4.47 4.35 4.41 4.26 4.25 4.15 5.84%
Adjusted Per Share Value based on latest NOSH - 70,213
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 36.85 29.02 30.13 27.35 30.12 30.09 30.40 13.64%
EPS 16.23 8.45 6.22 5.63 12.10 8.70 11.07 28.96%
DPS 0.00 17.00 0.00 15.00 0.00 15.01 0.00 -
NAPS 4.5203 4.4709 4.3479 4.4101 4.2577 4.2518 4.1487 5.86%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 5.25 4.94 4.56 4.54 4.20 4.20 3.90 -
P/RPS 14.25 17.03 15.12 16.60 13.94 13.97 12.82 7.28%
P/EPS 32.35 58.46 73.31 80.64 34.68 48.28 35.23 -5.51%
EY 3.09 1.71 1.36 1.24 2.88 2.07 2.84 5.76%
DY 0.00 3.44 0.00 3.30 0.00 3.57 0.00 -
P/NAPS 1.16 1.11 1.05 1.03 0.99 0.99 0.94 15.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 26/11/10 27/08/10 26/05/10 25/02/10 23/11/09 28/08/09 -
Price 5.20 5.10 4.98 4.34 4.30 4.18 4.03 -
P/RPS 14.11 17.58 16.52 15.87 14.27 13.90 13.25 4.26%
P/EPS 32.04 60.36 80.06 77.09 35.51 48.05 36.40 -8.13%
EY 3.12 1.66 1.25 1.30 2.82 2.08 2.75 8.75%
DY 0.00 3.33 0.00 3.46 0.00 3.59 0.00 -
P/NAPS 1.15 1.14 1.14 0.98 1.01 0.98 0.97 11.98%

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