[NSOP] QoQ TTM 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- -46.57%
YoY- -80.06%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 79,336 77,727 88,246 96,276 105,456 110,783 100,128 -14.33%
PBT 36,769 7,236 11,687 17,774 29,117 79,736 77,925 -39.30%
Tax -8,984 -1,871 -3,457 -5,609 -7,948 -19,676 -19,034 -39.29%
NP 27,785 5,365 8,230 12,165 21,169 60,060 58,891 -39.31%
-
NP to SH 24,075 3,888 5,531 8,826 16,519 50,716 50,583 -38.95%
-
Tax Rate 24.43% 25.86% 29.58% 31.56% 27.30% 24.68% 24.43% -
Total Cost 51,551 72,362 80,016 84,111 84,287 50,723 41,237 15.99%
-
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 17,544 17,544 21,042 21,042 28,079 28,079 24,571 -20.06%
Div Payout % 72.87% 451.25% 380.45% 238.42% 169.98% 55.37% 48.58% -
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 35.02% 6.90% 9.33% 12.64% 20.07% 54.21% 58.82% -
ROE 8.05% 1.30% 1.90% 3.06% 5.74% 16.39% 16.75% -
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 113.06 110.66 125.72 137.37 150.21 157.87 142.61 -14.30%
EPS 34.31 5.54 7.88 12.59 23.53 72.27 72.05 -38.93%
DPS 25.00 25.00 30.00 30.00 40.00 40.00 35.00 -20.04%
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 113.01 110.72 125.70 137.14 150.22 157.81 142.63 -14.33%
EPS 34.29 5.54 7.88 12.57 23.53 72.24 72.05 -38.96%
DPS 24.99 24.99 29.97 29.97 40.00 40.00 35.00 -20.06%
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 3.71 3.80 3.10 2.56 2.13 2.33 3.23 9.64%
P/EPS 12.24 75.88 49.49 27.95 13.60 5.09 6.38 54.21%
EY 8.17 1.32 2.02 3.58 7.35 19.64 15.66 -35.11%
DY 5.95 5.95 7.69 8.52 12.50 10.87 7.61 -15.09%
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 3.80 3.78 3.21 2.90 2.34 1.96 2.80 22.51%
P/EPS 12.53 75.52 51.14 31.60 14.96 4.29 5.55 71.84%
EY 7.98 1.32 1.96 3.16 6.68 23.31 18.01 -41.79%
DY 5.81 5.98 7.44 7.54 11.36 12.90 8.75 -23.83%
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