[NSOP] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 33.42%
YoY- -42.36%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 85,052 94,581 68,850 88,184 116,861 80,986 77,584 1.54%
PBT 9,786 14,054 14,424 34,385 61,690 30,125 30,965 -17.46%
Tax 401 -2,726 -2,498 -7,285 -15,000 -7,674 -7,108 -
NP 10,188 11,328 11,925 27,100 46,690 22,450 23,857 -13.21%
-
NP to SH 7,666 9,318 9,581 22,388 38,838 19,002 20,769 -15.29%
-
Tax Rate -4.10% 19.40% 17.32% 21.19% 24.32% 25.47% 22.95% -
Total Cost 74,864 83,253 56,925 61,084 70,170 58,536 53,726 5.68%
-
Net Worth 351,010 389,621 384,004 394,535 334,888 313,824 298,342 2.74%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 5,616 8,424 8,424 27,144 39,316 29,954 23,399 -21.15%
Div Payout % 73.25% 90.40% 87.92% 121.25% 101.23% 157.64% 112.66% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 351,010 389,621 384,004 394,535 334,888 313,824 298,342 2.74%
NOSH 70,202 70,202 70,202 70,202 70,207 70,206 70,198 0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 11.98% 11.98% 17.32% 30.73% 39.95% 27.72% 30.75% -
ROE 2.18% 2.39% 2.50% 5.67% 11.60% 6.06% 6.96% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 121.15 134.73 98.08 125.61 166.45 115.35 110.52 1.54%
EPS 10.92 13.28 13.65 31.89 55.32 27.07 29.59 -15.30%
DPS 8.00 12.00 12.00 38.67 56.00 42.67 33.33 -21.15%
NAPS 5.00 5.55 5.47 5.62 4.77 4.47 4.25 2.74%
Adjusted Per Share Value based on latest NOSH - 70,202
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 121.14 134.71 98.06 125.60 166.44 115.35 110.50 1.54%
EPS 10.92 13.27 13.65 31.89 55.32 27.06 29.58 -15.29%
DPS 8.00 12.00 12.00 38.66 56.00 42.66 33.33 -21.15%
NAPS 4.9993 5.5493 5.4693 5.6192 4.7697 4.4697 4.2492 2.74%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 4.22 5.45 5.40 5.90 5.09 4.94 4.20 -
P/RPS 3.48 4.05 5.51 4.70 3.06 4.28 3.80 -1.45%
P/EPS 38.64 41.06 39.57 18.50 9.20 18.25 14.20 18.14%
EY 2.59 2.44 2.53 5.41 10.87 5.48 7.04 -15.34%
DY 1.90 2.20 2.22 6.55 11.00 8.64 7.94 -21.19%
P/NAPS 0.84 0.98 0.99 1.05 1.07 1.11 0.99 -2.70%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 27/11/14 29/11/13 30/11/12 25/11/11 26/11/10 23/11/09 -
Price 4.20 5.50 5.65 5.80 5.40 5.10 4.18 -
P/RPS 3.47 4.08 5.76 4.62 3.24 4.42 3.78 -1.41%
P/EPS 38.46 41.43 41.40 18.19 9.76 18.84 14.13 18.15%
EY 2.60 2.41 2.42 5.50 10.24 5.31 7.08 -15.37%
DY 1.90 2.18 2.12 6.67 10.37 8.37 7.97 -21.24%
P/NAPS 0.84 0.99 1.03 1.03 1.13 1.14 0.98 -2.53%

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