[NSOP] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 14.23%
YoY- -8.51%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 68,850 88,184 116,861 80,986 77,584 114,556 66,392 0.60%
PBT 14,424 34,385 61,690 30,125 30,965 60,140 32,104 -12.47%
Tax -2,498 -7,285 -15,000 -7,674 -7,108 -15,210 -7,964 -17.55%
NP 11,925 27,100 46,690 22,450 23,857 44,929 24,140 -11.07%
-
NP to SH 9,581 22,388 38,838 19,002 20,769 37,610 20,873 -12.16%
-
Tax Rate 17.32% 21.19% 24.32% 25.47% 22.95% 25.29% 24.81% -
Total Cost 56,925 61,084 70,170 58,536 53,726 69,626 42,252 5.08%
-
Net Worth 384,004 394,535 334,888 313,824 298,342 309,599 277,999 5.52%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 8,424 27,144 39,316 29,954 23,399 37,442 23,400 -15.64%
Div Payout % 87.92% 121.25% 101.23% 157.64% 112.66% 99.55% 112.11% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 384,004 394,535 334,888 313,824 298,342 309,599 277,999 5.52%
NOSH 70,202 70,202 70,207 70,206 70,198 70,204 70,201 0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 17.32% 30.73% 39.95% 27.72% 30.75% 39.22% 36.36% -
ROE 2.50% 5.67% 11.60% 6.06% 6.96% 12.15% 7.51% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 98.08 125.61 166.45 115.35 110.52 163.18 94.57 0.60%
EPS 13.65 31.89 55.32 27.07 29.59 53.57 29.73 -12.15%
DPS 12.00 38.67 56.00 42.67 33.33 53.33 33.33 -15.64%
NAPS 5.47 5.62 4.77 4.47 4.25 4.41 3.96 5.52%
Adjusted Per Share Value based on latest NOSH - 70,224
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 98.06 125.60 166.44 115.35 110.50 163.16 94.56 0.60%
EPS 13.65 31.89 55.32 27.06 29.58 53.57 29.73 -12.15%
DPS 12.00 38.66 56.00 42.66 33.33 53.33 33.33 -15.64%
NAPS 5.4693 5.6192 4.7697 4.4697 4.2492 4.4095 3.9595 5.52%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 5.40 5.90 5.09 4.94 4.20 3.68 3.60 -
P/RPS 5.51 4.70 3.06 4.28 3.80 2.26 3.81 6.33%
P/EPS 39.57 18.50 9.20 18.25 14.20 6.87 12.11 21.79%
EY 2.53 5.41 10.87 5.48 7.04 14.56 8.26 -17.88%
DY 2.22 6.55 11.00 8.64 7.94 14.49 9.26 -21.16%
P/NAPS 0.99 1.05 1.07 1.11 0.99 0.83 0.91 1.41%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 30/11/12 25/11/11 26/11/10 23/11/09 28/11/08 30/11/07 -
Price 5.65 5.80 5.40 5.10 4.18 3.10 4.00 -
P/RPS 5.76 4.62 3.24 4.42 3.78 1.90 4.23 5.27%
P/EPS 41.40 18.19 9.76 18.84 14.13 5.79 13.45 20.58%
EY 2.42 5.50 10.24 5.31 7.08 17.28 7.43 -17.03%
DY 2.12 6.67 10.37 8.37 7.97 17.20 8.33 -20.37%
P/NAPS 1.03 1.03 1.13 1.14 0.98 0.70 1.01 0.32%

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