[NSOP] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
23-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 12.14%
YoY- -60.18%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 80,844 93,622 66,078 86,462 120,294 80,728 74,128 1.45%
PBT 4,998 14,224 9,600 25,374 65,816 27,262 27,784 -24.85%
Tax 1,130 -2,738 -1,952 -5,558 -15,632 -7,188 -6,512 -
NP 6,128 11,486 7,648 19,816 50,184 20,074 21,272 -18.72%
-
NP to SH 5,024 9,686 6,412 16,780 42,140 16,636 18,932 -19.82%
-
Tax Rate -22.61% 19.25% 20.33% 21.90% 23.75% 26.37% 23.44% -
Total Cost 74,716 82,136 58,430 66,646 70,110 60,654 52,856 5.93%
-
Net Worth 351,010 388,217 378,388 381,898 330,688 305,344 291,423 3.14%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 4,212 7,020 5,616 21,060 25,275 21,058 14,044 -18.17%
Div Payout % 83.84% 72.48% 87.59% 125.51% 59.98% 126.58% 74.18% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 351,010 388,217 378,388 381,898 330,688 305,344 291,423 3.14%
NOSH 70,202 70,202 70,202 70,202 70,209 70,194 70,222 -0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 7.58% 12.27% 11.57% 22.92% 41.72% 24.87% 28.70% -
ROE 1.43% 2.49% 1.69% 4.39% 12.74% 5.45% 6.50% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 115.16 133.36 94.13 123.16 171.33 115.01 105.56 1.46%
EPS 7.16 13.80 9.14 23.90 60.02 23.70 26.96 -19.81%
DPS 6.00 10.00 8.00 30.00 36.00 30.00 20.00 -18.17%
NAPS 5.00 5.53 5.39 5.44 4.71 4.35 4.15 3.15%
Adjusted Per Share Value based on latest NOSH - 70,202
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 115.14 133.34 94.11 123.15 171.33 114.98 105.58 1.45%
EPS 7.16 13.80 9.13 23.90 60.02 23.69 26.96 -19.81%
DPS 6.00 10.00 8.00 30.00 36.00 29.99 20.00 -18.17%
NAPS 4.9993 5.5293 5.3893 5.4393 4.7099 4.3489 4.1507 3.14%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 5.00 5.84 5.48 6.05 5.40 4.56 3.90 -
P/RPS 4.34 4.38 5.82 4.91 3.15 3.96 3.69 2.73%
P/EPS 69.87 42.33 60.00 25.31 9.00 19.24 14.47 29.99%
EY 1.43 2.36 1.67 3.95 11.11 5.20 6.91 -23.08%
DY 1.20 1.71 1.46 4.96 6.67 6.58 5.13 -21.49%
P/NAPS 1.00 1.06 1.02 1.11 1.15 1.05 0.94 1.03%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 28/08/14 30/08/13 23/08/12 26/08/11 27/08/10 28/08/09 -
Price 4.10 5.72 5.20 6.12 5.00 4.98 4.03 -
P/RPS 3.56 4.29 5.52 4.97 2.92 4.33 3.82 -1.16%
P/EPS 57.29 41.46 56.93 25.60 8.33 21.01 14.95 25.08%
EY 1.75 2.41 1.76 3.91 12.00 4.76 6.69 -20.02%
DY 1.46 1.75 1.54 4.90 7.20 6.02 4.96 -18.43%
P/NAPS 0.82 1.03 0.96 1.13 1.06 1.14 0.97 -2.75%

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