[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

NSOP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Annualized Quarter Result
Revenue	80,844	93,622	66,078	86,462	120,294	80,728	74,128	1.45%
YoY %	-13.65%	41.68%	-23.58%	-28.12%	49.01%	8.90%	-	-
Horiz. %	109.06%	126.30%	89.14%	116.64%	162.28%	108.90%	100.00%	-
PBT	4,998	14,224	9,600	25,374	65,816	27,262	27,784	-24.85%
YoY %	-64.86%	48.17%	-62.17%	-61.45%	141.42%	-1.88%	-	-
Horiz. %	17.99%	51.19%	34.55%	91.33%	236.88%	98.12%	100.00%	-
Tax	1,130	-2,738	-1,952	-5,558	-15,632	-7,188	-6,512	-
YoY %	141.27%	-40.27%	64.88%	64.44%	-117.47%	-10.38%	-	-
Horiz. %	-17.35%	42.05%	29.98%	85.35%	240.05%	110.38%	100.00%	-
NP	6,128	11,486	7,648	19,816	50,184	20,074	21,272	-18.72%
YoY %	-46.65%	50.18%	-61.40%	-60.51%	150.00%	-5.63%	-	-
Horiz. %	28.81%	54.00%	35.95%	93.16%	235.92%	94.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,024	9,686	6,412	16,780	42,140	16,636	18,932	-19.82%
YoY %	-48.13%	51.06%	-61.79%	-60.18%	153.31%	-12.13%	-	-
Horiz. %	26.54%	51.16%	33.87%	88.63%	222.59%	87.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-22.61%	19.25%	20.33%	21.90%	23.75%	26.37%	23.44%	-
YoY %	-217.45%	-5.31%	-7.17%	-7.79%	-9.94%	12.50%	-	-
Horiz. %	-96.46%	82.12%	86.73%	93.43%	101.32%	112.50%	100.00%	-
Total Cost	74,716	82,136	58,430	66,646	70,110	60,654	52,856	5.93%
YoY %	-9.03%	40.57%	-12.33%	-4.94%	15.59%	14.75%	-	-
Horiz. %	141.36%	155.40%	110.55%	126.09%	132.64%	114.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	351,010	388,217	378,388	381,898	330,688	305,344	291,423	3.14%
YoY %	-9.58%	2.60%	-0.92%	15.49%	8.30%	4.78%	-	-
Horiz. %	120.45%	133.21%	129.84%	131.05%	113.47%	104.78%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	4,212	7,020	5,616	21,060	25,275	21,058	14,044	-18.17%
YoY %	-40.00%	25.00%	-73.33%	-16.68%	20.03%	49.94%	-	-
Horiz. %	29.99%	49.99%	39.99%	149.96%	179.97%	149.94%	100.00%	-
Div Payout %	83.84%	72.48%	87.59%	125.51%	59.98%	126.58%	74.18%	-
YoY %	15.67%	-17.25%	-30.21%	109.25%	-52.61%	70.64%	-	-
Horiz. %	113.02%	97.71%	118.08%	169.20%	80.86%	170.64%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	351,010	388,217	378,388	381,898	330,688	305,344	291,423	3.14%
YoY %	-9.58%	2.60%	-0.92%	15.49%	8.30%	4.78%	-	-
Horiz. %	120.45%	133.21%	129.84%	131.05%	113.47%	104.78%	100.00%	-
NOSH	70,202	70,202	70,202	70,202	70,209	70,194	70,222	-0.00%
YoY %	0.00%	0.00%	0.00%	-0.01%	0.02%	-0.04%	-	-
Horiz. %	99.97%	99.97%	99.97%	99.97%	99.98%	99.96%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	7.58%	12.27%	11.57%	22.92%	41.72%	24.87%	28.70%	-
YoY %	-38.22%	6.05%	-49.52%	-45.06%	67.75%	-13.34%	-	-
Horiz. %	26.41%	42.75%	40.31%	79.86%	145.37%	86.66%	100.00%	-
ROE	1.43%	2.49%	1.69%	4.39%	12.74%	5.45%	6.50%	-
YoY %	-42.57%	47.34%	-61.50%	-65.54%	133.76%	-16.15%	-	-
Horiz. %	22.00%	38.31%	26.00%	67.54%	196.00%	83.85%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	115.16	133.36	94.13	123.16	171.33	115.01	105.56	1.46%
YoY %	-13.65%	41.68%	-23.57%	-28.12%	48.97%	8.95%	-	-
Horiz. %	109.09%	126.34%	89.17%	116.67%	162.31%	108.95%	100.00%	-
EPS	7.16	13.80	9.14	23.90	60.02	23.70	26.96	-19.81%
YoY %	-48.12%	50.98%	-61.76%	-60.18%	153.25%	-12.09%	-	-
Horiz. %	26.56%	51.19%	33.90%	88.65%	222.63%	87.91%	100.00%	-
DPS	6.00	10.00	8.00	30.00	36.00	30.00	20.00	-18.17%
YoY %	-40.00%	25.00%	-73.33%	-16.67%	20.00%	50.00%	-	-
Horiz. %	30.00%	50.00%	40.00%	150.00%	180.00%	150.00%	100.00%	-
NAPS	5.00	5.53	5.39	5.44	4.71	4.35	4.15	3.15%
YoY %	-9.58%	2.60%	-0.92%	15.50%	8.28%	4.82%	-	-
Horiz. %	120.48%	133.25%	129.88%	131.08%	113.49%	104.82%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 70,202
RPS	115.16	133.36	94.13	123.16	171.35	114.99	105.59	1.45%
YoY %	-13.65%	41.68%	-23.57%	-28.12%	49.01%	8.90%	-	-
Horiz. %	109.06%	126.30%	89.15%	116.64%	162.28%	108.90%	100.00%	-
EPS	7.16	13.80	9.14	23.90	60.03	23.70	26.97	-19.82%
YoY %	-48.12%	50.98%	-61.76%	-60.19%	153.29%	-12.12%	-	-
Horiz. %	26.55%	51.17%	33.89%	88.62%	222.58%	87.88%	100.00%	-
DPS	6.00	10.00	8.00	30.00	36.00	30.00	20.01	-18.18%
YoY %	-40.00%	25.00%	-73.33%	-16.67%	20.00%	49.93%	-	-
Horiz. %	29.99%	49.98%	39.98%	149.93%	179.91%	149.93%	100.00%	-
NAPS	5.00	5.53	5.39	5.44	4.7105	4.3495	4.1512	3.14%
YoY %	-9.58%	2.60%	-0.92%	15.49%	8.30%	4.78%	-	-
Horiz. %	120.45%	133.21%	129.84%	131.05%	113.47%	104.78%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-0.91%	-24.74%	18.53%	55.87%	-20.45%	7.32%	-	-
Horiz. %	117.62%	118.70%	157.72%	133.06%	85.37%	107.32%	100.00%	-
P/EPS	69.87	42.33	60.00	25.31	9.00	19.24	14.47	29.99%
YoY %	65.06%	-29.45%	137.06%	181.22%	-53.22%	32.96%	-	-
Horiz. %	482.86%	292.54%	414.65%	174.91%	62.20%	132.96%	100.00%	-
EY	1.43	2.36	1.67	3.95	11.11	5.20	6.91	-23.08%
YoY %	-39.41%	41.32%	-57.72%	-64.45%	113.65%	-24.75%	-	-
Horiz. %	20.69%	34.15%	24.17%	57.16%	160.78%	75.25%	100.00%	-
DY	1.20	1.71	1.46	4.96	6.67	6.58	5.13	-21.49%
YoY %	-29.82%	17.12%	-70.56%	-25.64%	1.37%	28.27%	-	-
Horiz. %	23.39%	33.33%	28.46%	96.69%	130.02%	128.27%	100.00%	-
P/NAPS	1.00	1.06	1.02	1.11	1.15	1.05	0.94	1.03%
YoY %	-5.66%	3.92%	-8.11%	-3.48%	9.52%	11.70%	-	-
Horiz. %	106.38%	112.77%	108.51%	118.09%	122.34%	111.70%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-17.02%	-22.28%	11.07%	70.21%	-32.56%	13.35%	-	-
Horiz. %	93.19%	112.30%	144.50%	130.10%	76.44%	113.35%	100.00%	-
P/EPS	57.29	41.46	56.93	25.60	8.33	21.01	14.95	25.08%
YoY %	38.18%	-27.17%	122.38%	207.32%	-60.35%	40.54%	-	-
Horiz. %	383.21%	277.32%	380.80%	171.24%	55.72%	140.54%	100.00%	-
EY	1.75	2.41	1.76	3.91	12.00	4.76	6.69	-20.02%
YoY %	-27.39%	36.93%	-54.99%	-67.42%	152.10%	-28.85%	-	-
Horiz. %	26.16%	36.02%	26.31%	58.45%	179.37%	71.15%	100.00%	-
DY	1.46	1.75	1.54	4.90	7.20	6.02	4.96	-18.43%
YoY %	-16.57%	13.64%	-68.57%	-31.94%	19.60%	21.37%	-	-
Horiz. %	29.44%	35.28%	31.05%	98.79%	145.16%	121.37%	100.00%	-
P/NAPS	0.82	1.03	0.96	1.13	1.06	1.14	0.97	-2.75%
YoY %	-20.39%	7.29%	-15.04%	6.60%	-7.02%	17.53%	-	-
Horiz. %	84.54%	106.19%	98.97%	116.49%	109.28%	117.53%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos