[NSOP] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -10.69%
YoY- -61.45%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 19,211 22,907 22,871 20,360 25,519 27,499 32,151 -28.94%
PBT -10,592 13,102 7,308 5,379 7,973 13,360 18,364 -
Tax 2,836 -2,685 -1,591 -1,188 -1,837 -3,434 -4,279 -
NP -7,756 10,417 5,717 4,191 6,136 9,926 14,085 -
-
NP to SH -6,643 8,401 4,649 3,741 4,189 8,059 11,366 -
-
Tax Rate - 20.49% 21.77% 22.09% 23.04% 25.70% 23.30% -
Total Cost 26,967 12,490 17,154 16,169 19,383 17,573 18,066 30.45%
-
Net Worth 376,282 394,535 381,898 384,706 377,686 334,855 330,660 8.95%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - 9,828 - 10,530 - 16,848 - -
Div Payout % - 116.99% - 281.48% - 209.06% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 376,282 394,535 381,898 384,706 377,686 334,855 330,660 8.95%
NOSH 70,202 70,202 70,202 70,202 70,202 70,200 70,203 -0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -40.37% 45.48% 25.00% 20.58% 24.04% 36.10% 43.81% -
ROE -1.77% 2.13% 1.22% 0.97% 1.11% 2.41% 3.44% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 27.37 32.63 32.58 29.00 36.35 39.17 45.80 -28.94%
EPS -9.46 11.97 6.62 5.33 5.97 11.48 16.19 -
DPS 0.00 14.00 0.00 15.00 0.00 24.00 0.00 -
NAPS 5.36 5.62 5.44 5.48 5.38 4.77 4.71 8.95%
Adjusted Per Share Value based on latest NOSH - 70,202
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 27.36 32.63 32.57 29.00 36.35 39.17 45.79 -28.94%
EPS -9.46 11.97 6.62 5.33 5.97 11.48 16.19 -
DPS 0.00 14.00 0.00 15.00 0.00 24.00 0.00 -
NAPS 5.3593 5.6192 5.4393 5.4793 5.3793 4.7692 4.7095 8.95%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 5.62 5.90 6.05 6.06 5.55 5.09 5.40 -
P/RPS 20.54 18.08 18.57 20.90 15.27 12.99 11.79 44.54%
P/EPS -59.39 49.30 91.36 113.72 93.01 44.34 33.35 -
EY -1.68 2.03 1.09 0.88 1.08 2.26 3.00 -
DY 0.00 2.37 0.00 2.48 0.00 4.72 0.00 -
P/NAPS 1.05 1.05 1.11 1.11 1.03 1.07 1.15 -5.85%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 23/08/12 25/05/12 29/02/12 25/11/11 26/08/11 -
Price 5.60 5.80 6.12 6.00 6.08 5.40 5.00 -
P/RPS 20.46 17.77 18.79 20.69 16.73 13.79 10.92 51.69%
P/EPS -59.18 48.47 92.41 112.59 101.89 47.04 30.88 -
EY -1.69 2.06 1.08 0.89 0.98 2.13 3.24 -
DY 0.00 2.41 0.00 2.50 0.00 4.44 0.00 -
P/NAPS 1.04 1.03 1.13 1.09 1.13 1.13 1.06 -1.25%

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