[NSOP] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -55.09%
YoY- -61.45%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 71,256 83,764 67,212 81,440 111,984 76,824 62,868 2.10%
PBT -788 13,528 12,328 21,516 58,176 25,048 11,800 -
Tax 1,436 -3,372 -2,744 -4,752 -14,148 -7,184 -5,348 -
NP 648 10,156 9,584 16,764 44,028 17,864 6,452 -31.80%
-
NP to SH 920 8,700 8,436 14,964 38,816 15,812 6,784 -28.31%
-
Tax Rate - 24.93% 22.26% 22.09% 24.32% 28.68% 45.32% -
Total Cost 70,608 73,608 57,628 64,676 67,956 58,960 56,416 3.80%
-
Net Worth 351,010 388,919 380,494 384,706 327,913 309,639 288,039 3.34%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 8,424 14,040 11,232 42,121 50,556 42,127 28,033 -18.15%
Div Payout % 915.68% 161.38% 133.15% 281.48% 130.25% 266.43% 413.22% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 351,010 388,919 380,494 384,706 327,913 309,639 288,039 3.34%
NOSH 70,202 70,202 70,202 70,202 70,217 70,213 70,082 0.02%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 0.91% 12.12% 14.26% 20.58% 39.32% 23.25% 10.26% -
ROE 0.26% 2.24% 2.22% 3.89% 11.84% 5.11% 2.36% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 101.50 119.32 95.74 116.01 159.48 109.42 89.71 2.07%
EPS 1.32 12.40 12.00 21.32 55.28 22.52 9.68 -28.24%
DPS 12.00 20.00 16.00 60.00 72.00 60.00 40.00 -18.17%
NAPS 5.00 5.54 5.42 5.48 4.67 4.41 4.11 3.31%
Adjusted Per Share Value based on latest NOSH - 70,202
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 101.49 119.30 95.73 115.99 159.50 109.42 89.54 2.10%
EPS 1.31 12.39 12.02 21.31 55.28 22.52 9.66 -28.31%
DPS 12.00 20.00 16.00 59.99 72.01 60.00 39.93 -18.14%
NAPS 4.9993 5.5393 5.4193 5.4793 4.6704 4.4101 4.1025 3.34%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 4.88 5.85 5.51 6.06 5.24 4.54 3.52 -
P/RPS 4.81 4.90 5.76 5.22 3.29 4.15 3.92 3.46%
P/EPS 372.38 47.20 45.85 28.43 9.48 20.16 36.36 47.33%
EY 0.27 2.12 2.18 3.52 10.55 4.96 2.75 -32.06%
DY 2.46 3.42 2.90 9.90 13.74 13.22 11.36 -22.49%
P/NAPS 0.98 1.06 1.02 1.11 1.12 1.03 0.86 2.19%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 29/05/14 31/05/13 25/05/12 27/05/11 26/05/10 28/05/09 -
Price 4.85 5.90 5.66 6.00 5.35 4.34 3.98 -
P/RPS 4.78 4.94 5.91 5.17 3.35 3.97 4.44 1.23%
P/EPS 370.09 47.61 47.10 28.15 9.68 19.27 41.12 44.20%
EY 0.27 2.10 2.12 3.55 10.33 5.19 2.43 -30.65%
DY 2.47 3.39 2.83 10.00 13.46 13.82 10.05 -20.84%
P/NAPS 0.97 1.06 1.04 1.09 1.15 0.98 0.97 0.00%

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