[NSOP] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -51.63%
YoY- -69.54%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 70,849 75,157 81,792 85,349 91,657 96,249 105,529 -23.30%
PBT 226 7,310 12,900 15,197 33,762 34,020 45,076 -97.06%
Tax 962 -825 -2,126 -2,628 -7,301 -8,050 -10,738 -
NP 1,188 6,485 10,774 12,569 26,461 25,970 34,338 -89.36%
-
NP to SH 543 4,964 8,516 10,148 20,980 20,638 27,355 -92.65%
-
Tax Rate -425.66% 11.29% 16.48% 17.29% 21.62% 23.66% 23.82% -
Total Cost 69,661 68,672 71,018 72,780 65,196 70,279 71,191 -1.43%
-
Net Worth 384,004 378,388 380,494 376,282 394,535 381,898 384,706 -0.12%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 6,318 12,636 12,636 20,358 20,358 27,378 27,378 -62.34%
Div Payout % 1,163.57% 254.56% 148.38% 200.62% 97.04% 132.66% 100.09% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 384,004 378,388 380,494 376,282 394,535 381,898 384,706 -0.12%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.68% 8.63% 13.17% 14.73% 28.87% 26.98% 32.54% -
ROE 0.14% 1.31% 2.24% 2.70% 5.32% 5.40% 7.11% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 100.92 107.06 116.51 121.58 130.56 137.10 150.32 -23.30%
EPS 0.77 7.07 12.13 14.46 29.89 29.40 38.97 -92.67%
DPS 9.00 18.00 18.00 29.00 29.00 39.00 39.00 -62.34%
NAPS 5.47 5.39 5.42 5.36 5.62 5.44 5.48 -0.12%
Adjusted Per Share Value based on latest NOSH - 70,202
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 100.91 107.04 116.49 121.56 130.54 137.08 150.30 -23.30%
EPS 0.77 7.07 12.13 14.45 29.88 29.39 38.96 -92.67%
DPS 9.00 18.00 18.00 29.00 29.00 38.99 38.99 -62.33%
NAPS 5.4693 5.3893 5.4193 5.3593 5.6192 5.4393 5.4793 -0.12%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 5.40 5.48 5.51 5.62 5.90 6.05 6.06 -
P/RPS 5.35 5.12 4.73 4.62 4.52 4.41 4.03 20.76%
P/EPS 698.14 77.50 45.42 38.88 19.74 20.58 15.55 1160.28%
EY 0.14 1.29 2.20 2.57 5.07 4.86 6.43 -92.18%
DY 1.67 3.28 3.27 5.16 4.92 6.45 6.44 -59.30%
P/NAPS 0.99 1.02 1.02 1.05 1.05 1.11 1.11 -7.33%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 23/08/12 25/05/12 -
Price 5.65 5.20 5.66 5.60 5.80 6.12 6.00 -
P/RPS 5.60 4.86 4.86 4.61 4.44 4.46 3.99 25.32%
P/EPS 730.46 73.54 46.66 38.74 19.41 20.82 15.40 1207.26%
EY 0.14 1.36 2.14 2.58 5.15 4.80 6.49 -92.23%
DY 1.59 3.46 3.18 5.18 5.00 6.37 6.50 -60.85%
P/NAPS 1.03 0.96 1.04 1.04 1.03 1.13 1.09 -3.70%

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