[NSOP] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -23.99%
YoY- -61.79%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 85,320 80,844 93,622 66,078 86,462 120,294 80,728 0.92%
PBT 1,490 4,998 14,224 9,600 25,374 65,816 27,262 -38.36%
Tax -764 1,130 -2,738 -1,952 -5,558 -15,632 -7,188 -31.15%
NP 726 6,128 11,486 7,648 19,816 50,184 20,074 -42.46%
-
NP to SH 1,420 5,024 9,686 6,412 16,780 42,140 16,636 -33.62%
-
Tax Rate 51.28% -22.61% 19.25% 20.33% 21.90% 23.75% 26.37% -
Total Cost 84,594 74,716 82,136 58,430 66,646 70,110 60,654 5.69%
-
Net Worth 545,469 351,010 388,217 378,388 381,898 330,688 305,344 10.14%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 4,212 4,212 7,020 5,616 21,060 25,275 21,058 -23.50%
Div Payout % 296.63% 83.84% 72.48% 87.59% 125.51% 59.98% 126.58% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 545,469 351,010 388,217 378,388 381,898 330,688 305,344 10.14%
NOSH 70,202 70,202 70,202 70,202 70,202 70,209 70,194 0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 0.85% 7.58% 12.27% 11.57% 22.92% 41.72% 24.87% -
ROE 0.26% 1.43% 2.49% 1.69% 4.39% 12.74% 5.45% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 121.53 115.16 133.36 94.13 123.16 171.33 115.01 0.92%
EPS 2.02 7.16 13.80 9.14 23.90 60.02 23.70 -33.63%
DPS 6.00 6.00 10.00 8.00 30.00 36.00 30.00 -23.50%
NAPS 7.77 5.00 5.53 5.39 5.44 4.71 4.35 10.14%
Adjusted Per Share Value based on latest NOSH - 70,202
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 121.52 115.14 133.34 94.11 123.15 171.33 114.98 0.92%
EPS 2.02 7.16 13.80 9.13 23.90 60.02 23.69 -33.63%
DPS 6.00 6.00 10.00 8.00 30.00 36.00 29.99 -23.50%
NAPS 7.769 4.9993 5.5293 5.3893 5.4393 4.7099 4.3489 10.14%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.91 5.00 5.84 5.48 6.05 5.40 4.56 -
P/RPS 3.22 4.34 4.38 5.82 4.91 3.15 3.96 -3.38%
P/EPS 193.30 69.87 42.33 60.00 25.31 9.00 19.24 46.84%
EY 0.52 1.43 2.36 1.67 3.95 11.11 5.20 -31.84%
DY 1.53 1.20 1.71 1.46 4.96 6.67 6.58 -21.56%
P/NAPS 0.50 1.00 1.06 1.02 1.11 1.15 1.05 -11.62%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 27/08/15 28/08/14 30/08/13 23/08/12 26/08/11 27/08/10 -
Price 3.91 4.10 5.72 5.20 6.12 5.00 4.98 -
P/RPS 3.22 3.56 4.29 5.52 4.97 2.92 4.33 -4.81%
P/EPS 193.30 57.29 41.46 56.93 25.60 8.33 21.01 44.70%
EY 0.52 1.75 2.41 1.76 3.91 12.00 4.76 -30.83%
DY 1.53 1.46 1.75 1.54 4.90 7.20 6.02 -20.39%
P/NAPS 0.50 0.82 1.03 0.96 1.13 1.06 1.14 -12.82%

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