[NSOP] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 131.75%
YoY- -43.62%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 23,034 18,599 16,236 16,803 19,211 22,907 22,871 0.47%
PBT 18,167 6,018 1,718 3,082 -10,592 13,102 7,308 83.20%
Tax -4,840 -898 -290 -686 2,836 -2,685 -1,591 109.52%
NP 13,327 5,120 1,428 2,396 -7,756 10,417 5,717 75.53%
-
NP to SH 11,106 3,980 1,097 2,109 -6,643 8,401 4,649 78.41%
-
Tax Rate 26.64% 14.92% 16.88% 22.26% - 20.49% 21.77% -
Total Cost 9,707 13,479 14,808 14,407 26,967 12,490 17,154 -31.51%
-
Net Worth 387,515 384,004 378,388 380,494 376,282 394,535 381,898 0.97%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 3,510 - 2,808 - 9,828 - -
Div Payout % - 88.19% - 133.15% - 116.99% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 387,515 384,004 378,388 380,494 376,282 394,535 381,898 0.97%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 57.86% 27.53% 8.80% 14.26% -40.37% 45.48% 25.00% -
ROE 2.87% 1.04% 0.29% 0.55% -1.77% 2.13% 1.22% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 32.81 26.49 23.13 23.94 27.37 32.63 32.58 0.46%
EPS 15.82 5.67 1.56 3.00 -9.46 11.97 6.62 78.46%
DPS 0.00 5.00 0.00 4.00 0.00 14.00 0.00 -
NAPS 5.52 5.47 5.39 5.42 5.36 5.62 5.44 0.97%
Adjusted Per Share Value based on latest NOSH - 70,202
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 32.81 26.49 23.13 23.94 27.37 32.63 32.58 0.46%
EPS 15.82 5.67 1.56 3.00 -9.46 11.97 6.62 78.46%
DPS 0.00 5.00 0.00 4.00 0.00 14.00 0.00 -
NAPS 5.52 5.47 5.39 5.42 5.36 5.62 5.44 0.97%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 5.60 5.40 5.48 5.51 5.62 5.90 6.05 -
P/RPS 17.07 20.38 23.69 23.02 20.54 18.08 18.57 -5.44%
P/EPS 35.40 95.25 350.69 183.41 -59.39 49.30 91.36 -46.75%
EY 2.83 1.05 0.29 0.55 -1.68 2.03 1.09 88.57%
DY 0.00 0.93 0.00 0.73 0.00 2.37 0.00 -
P/NAPS 1.01 0.99 1.02 1.02 1.05 1.05 1.11 -6.08%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 23/08/12 -
Price 5.85 5.65 5.20 5.66 5.60 5.80 6.12 -
P/RPS 17.83 21.33 22.48 23.65 20.46 17.77 18.79 -3.42%
P/EPS 36.98 99.66 332.77 188.40 -59.18 48.47 92.41 -45.60%
EY 2.70 1.00 0.30 0.53 -1.69 2.06 1.08 83.89%
DY 0.00 0.88 0.00 0.71 0.00 2.41 0.00 -
P/NAPS 1.06 1.03 0.96 1.04 1.04 1.03 1.13 -4.16%

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