[NSOP] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 9.7%
YoY- -44.78%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 88,184 116,861 80,986 77,584 114,556 66,392 49,842 9.96%
PBT 34,385 61,690 30,125 30,965 60,140 32,104 19,457 9.94%
Tax -7,285 -15,000 -7,674 -7,108 -15,210 -7,964 -4,546 8.16%
NP 27,100 46,690 22,450 23,857 44,929 24,140 14,910 10.46%
-
NP to SH 22,388 38,838 19,002 20,769 37,610 20,873 12,992 9.48%
-
Tax Rate 21.19% 24.32% 25.47% 22.95% 25.29% 24.81% 23.36% -
Total Cost 61,084 70,170 58,536 53,726 69,626 42,252 34,932 9.75%
-
Net Worth 394,535 334,888 313,824 298,342 309,599 277,999 215,525 10.59%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 27,144 39,316 29,954 23,399 37,442 23,400 14,879 10.52%
Div Payout % 121.25% 101.23% 157.64% 112.66% 99.55% 112.11% 114.53% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 394,535 334,888 313,824 298,342 309,599 277,999 215,525 10.59%
NOSH 70,202 70,207 70,206 70,198 70,204 70,201 69,749 0.10%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 30.73% 39.95% 27.72% 30.75% 39.22% 36.36% 29.92% -
ROE 5.67% 11.60% 6.06% 6.96% 12.15% 7.51% 6.03% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 125.61 166.45 115.35 110.52 163.18 94.57 71.46 9.84%
EPS 31.89 55.32 27.07 29.59 53.57 29.73 18.63 9.36%
DPS 38.67 56.00 42.67 33.33 53.33 33.33 21.33 10.41%
NAPS 5.62 4.77 4.47 4.25 4.41 3.96 3.09 10.47%
Adjusted Per Share Value based on latest NOSH - 70,241
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 125.61 166.46 115.36 110.52 163.18 94.57 71.00 9.96%
EPS 31.89 55.32 27.07 29.59 53.57 29.73 18.51 9.48%
DPS 38.67 56.00 42.67 33.33 53.33 33.33 21.20 10.52%
NAPS 5.62 4.7704 4.4703 4.2498 4.4101 3.96 3.0701 10.59%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 5.90 5.09 4.94 4.20 3.68 3.60 2.82 -
P/RPS 4.70 3.06 4.28 3.80 2.26 3.81 3.95 2.93%
P/EPS 18.50 9.20 18.25 14.20 6.87 12.11 15.14 3.39%
EY 5.41 10.87 5.48 7.04 14.56 8.26 6.61 -3.28%
DY 6.55 11.00 8.64 7.94 14.49 9.26 7.57 -2.38%
P/NAPS 1.05 1.07 1.11 0.99 0.83 0.91 0.91 2.41%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 25/11/11 26/11/10 23/11/09 28/11/08 30/11/07 28/11/06 -
Price 5.80 5.40 5.10 4.18 3.10 4.00 2.92 -
P/RPS 4.62 3.24 4.42 3.78 1.90 4.23 4.09 2.04%
P/EPS 18.19 9.76 18.84 14.13 5.79 13.45 15.68 2.50%
EY 5.50 10.24 5.31 7.08 17.28 7.43 6.38 -2.44%
DY 6.67 10.37 8.37 7.97 17.20 8.33 7.31 -1.51%
P/NAPS 1.03 1.13 1.14 0.98 0.70 1.01 0.94 1.53%

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