[NSOP] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -34.32%
YoY- 133.08%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 67,212 81,440 111,984 76,824 62,868 99,588 53,392 3.90%
PBT 12,328 21,516 58,176 25,048 11,800 57,172 19,420 -7.28%
Tax -2,744 -4,752 -14,148 -7,184 -5,348 -14,704 -5,164 -9.99%
NP 9,584 16,764 44,028 17,864 6,452 42,468 14,256 -6.39%
-
NP to SH 8,436 14,964 38,816 15,812 6,784 37,556 13,172 -7.15%
-
Tax Rate 22.26% 22.09% 24.32% 28.68% 45.32% 25.72% 26.59% -
Total Cost 57,628 64,676 67,956 58,960 56,416 57,120 39,136 6.65%
-
Net Worth 380,494 384,706 327,913 309,639 288,039 300,560 271,023 5.81%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 11,232 42,121 50,556 42,127 28,033 56,179 28,085 -14.15%
Div Payout % 133.15% 281.48% 130.25% 266.43% 413.22% 149.59% 213.22% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 380,494 384,706 327,913 309,639 288,039 300,560 271,023 5.81%
NOSH 70,202 70,202 70,217 70,213 70,082 70,224 70,213 -0.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 14.26% 20.58% 39.32% 23.25% 10.26% 42.64% 26.70% -
ROE 2.22% 3.89% 11.84% 5.11% 2.36% 12.50% 4.86% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 95.74 116.01 159.48 109.42 89.71 141.81 76.04 3.91%
EPS 12.00 21.32 55.28 22.52 9.68 53.48 18.76 -7.17%
DPS 16.00 60.00 72.00 60.00 40.00 80.00 40.00 -14.15%
NAPS 5.42 5.48 4.67 4.41 4.11 4.28 3.86 5.81%
Adjusted Per Share Value based on latest NOSH - 70,213
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 95.73 115.99 159.50 109.42 89.54 141.84 76.04 3.90%
EPS 12.02 21.31 55.28 22.52 9.66 53.49 18.76 -7.14%
DPS 16.00 59.99 72.01 60.00 39.93 80.01 40.00 -14.15%
NAPS 5.4193 5.4793 4.6704 4.4101 4.1025 4.2808 3.8601 5.81%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 5.51 6.06 5.24 4.54 3.52 4.06 3.14 -
P/RPS 5.76 5.22 3.29 4.15 3.92 2.86 4.13 5.69%
P/EPS 45.85 28.43 9.48 20.16 36.36 7.59 16.74 18.26%
EY 2.18 3.52 10.55 4.96 2.75 13.17 5.97 -15.44%
DY 2.90 9.90 13.74 13.22 11.36 19.70 12.74 -21.84%
P/NAPS 1.02 1.11 1.12 1.03 0.86 0.95 0.81 3.91%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 25/05/12 27/05/11 26/05/10 28/05/09 30/05/08 25/05/07 -
Price 5.66 6.00 5.35 4.34 3.98 4.68 3.54 -
P/RPS 5.91 5.17 3.35 3.97 4.44 3.30 4.66 4.03%
P/EPS 47.10 28.15 9.68 19.27 41.12 8.75 18.87 16.45%
EY 2.12 3.55 10.33 5.19 2.43 11.43 5.30 -14.15%
DY 2.83 10.00 13.46 13.82 10.05 17.09 11.30 -20.58%
P/NAPS 1.04 1.09 1.15 0.98 0.97 1.09 0.92 2.06%

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