[NSOP] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -58.93%
YoY- -81.94%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 81,440 111,984 76,824 62,868 99,588 53,392 41,024 12.09%
PBT 21,516 58,176 25,048 11,800 57,172 19,420 13,600 7.93%
Tax -4,752 -14,148 -7,184 -5,348 -14,704 -5,164 -2,992 8.00%
NP 16,764 44,028 17,864 6,452 42,468 14,256 10,608 7.91%
-
NP to SH 14,964 38,816 15,812 6,784 37,556 13,172 9,676 7.53%
-
Tax Rate 22.09% 24.32% 28.68% 45.32% 25.72% 26.59% 22.00% -
Total Cost 64,676 67,956 58,960 56,416 57,120 39,136 30,416 13.38%
-
Net Worth 384,706 327,913 309,639 288,039 300,560 271,023 211,314 10.49%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 42,121 50,556 42,127 28,033 56,179 28,085 22,243 11.21%
Div Payout % 281.48% 130.25% 266.43% 413.22% 149.59% 213.22% 229.89% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 384,706 327,913 309,639 288,039 300,560 271,023 211,314 10.49%
NOSH 70,202 70,217 70,213 70,082 70,224 70,213 69,511 0.16%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 20.58% 39.32% 23.25% 10.26% 42.64% 26.70% 25.86% -
ROE 3.89% 11.84% 5.11% 2.36% 12.50% 4.86% 4.58% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 116.01 159.48 109.42 89.71 141.81 76.04 59.02 11.91%
EPS 21.32 55.28 22.52 9.68 53.48 18.76 13.92 7.35%
DPS 60.00 72.00 60.00 40.00 80.00 40.00 32.00 11.03%
NAPS 5.48 4.67 4.41 4.11 4.28 3.86 3.04 10.30%
Adjusted Per Share Value based on latest NOSH - 70,082
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 115.99 159.50 109.42 89.54 141.84 76.04 58.43 12.09%
EPS 21.31 55.28 22.52 9.66 53.49 18.76 13.78 7.52%
DPS 59.99 72.01 60.00 39.93 80.01 40.00 31.68 11.21%
NAPS 5.4793 4.6704 4.4101 4.1025 4.2808 3.8601 3.0097 10.49%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 6.06 5.24 4.54 3.52 4.06 3.14 2.57 -
P/RPS 5.22 3.29 4.15 3.92 2.86 4.13 4.35 3.08%
P/EPS 28.43 9.48 20.16 36.36 7.59 16.74 18.46 7.45%
EY 3.52 10.55 4.96 2.75 13.17 5.97 5.42 -6.93%
DY 9.90 13.74 13.22 11.36 19.70 12.74 12.45 -3.74%
P/NAPS 1.11 1.12 1.03 0.86 0.95 0.81 0.85 4.54%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 27/05/11 26/05/10 28/05/09 30/05/08 25/05/07 26/05/06 -
Price 6.00 5.35 4.34 3.98 4.68 3.54 2.68 -
P/RPS 5.17 3.35 3.97 4.44 3.30 4.66 4.54 2.18%
P/EPS 28.15 9.68 19.27 41.12 8.75 18.87 19.25 6.53%
EY 3.55 10.33 5.19 2.43 11.43 5.30 5.19 -6.12%
DY 10.00 13.46 13.82 10.05 17.09 11.30 11.94 -2.90%
P/NAPS 1.09 1.15 0.98 0.97 1.09 0.92 0.88 3.62%

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