[NSOP] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 458.14%
YoY- -53.72%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 43,231 60,147 40,364 37,064 54,274 28,806 22,684 11.33%
PBT 12,687 32,908 13,631 13,892 31,322 12,106 7,028 10.33%
Tax -2,779 -7,816 -3,594 -3,256 -7,747 -2,954 -1,577 9.89%
NP 9,908 25,092 10,037 10,636 23,575 9,152 5,451 10.46%
-
NP to SH 8,390 21,070 8,318 9,466 20,454 8,034 4,882 9.43%
-
Tax Rate 21.90% 23.75% 26.37% 23.44% 24.73% 24.40% 22.44% -
Total Cost 33,323 35,055 30,327 26,428 30,699 19,654 17,233 11.60%
-
Net Worth 381,898 330,688 305,344 291,423 301,826 269,672 210,023 10.46%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 10,530 12,637 10,529 7,022 14,038 7,022 5,563 11.21%
Div Payout % 125.51% 59.98% 126.58% 74.18% 68.63% 87.41% 113.96% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 381,898 330,688 305,344 291,423 301,826 269,672 210,023 10.46%
NOSH 70,202 70,209 70,194 70,222 70,192 70,227 69,544 0.15%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 22.92% 41.72% 24.87% 28.70% 43.44% 31.77% 24.03% -
ROE 2.20% 6.37% 2.72% 3.25% 6.78% 2.98% 2.32% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 61.58 85.67 57.50 52.78 77.32 41.02 32.62 11.16%
EPS 11.95 30.01 11.85 13.48 29.14 11.44 7.02 9.26%
DPS 15.00 18.00 15.00 10.00 20.00 10.00 8.00 11.03%
NAPS 5.44 4.71 4.35 4.15 4.30 3.84 3.02 10.29%
Adjusted Per Share Value based on latest NOSH - 70,189
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 61.58 85.68 57.50 52.80 77.31 41.03 32.31 11.33%
EPS 11.95 30.01 11.85 13.48 29.14 11.44 6.95 9.44%
DPS 15.00 18.00 15.00 10.00 20.00 10.00 7.93 11.19%
NAPS 5.44 4.7105 4.3495 4.1512 4.2994 3.8414 2.9917 10.46%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 6.05 5.40 4.56 3.90 4.60 3.56 2.70 -
P/RPS 9.82 6.30 7.93 7.39 5.95 8.68 8.28 2.88%
P/EPS 50.62 17.99 38.48 28.93 15.79 31.12 38.46 4.68%
EY 1.98 5.56 2.60 3.46 6.33 3.21 2.60 -4.43%
DY 2.48 3.33 3.29 2.56 4.35 2.81 2.96 -2.90%
P/NAPS 1.11 1.15 1.05 0.94 1.07 0.93 0.89 3.74%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 23/08/12 26/08/11 27/08/10 28/08/09 29/08/08 24/08/07 29/08/06 -
Price 6.12 5.00 4.98 4.03 4.00 3.50 2.87 -
P/RPS 9.94 5.84 8.66 7.64 5.17 8.53 8.80 2.04%
P/EPS 51.21 16.66 42.03 29.90 13.73 30.59 40.88 3.82%
EY 1.95 6.00 2.38 3.34 7.29 3.27 2.45 -3.72%
DY 2.45 3.60 3.01 2.48 5.00 2.86 2.79 -2.14%
P/NAPS 1.13 1.06 1.14 0.97 0.93 0.91 0.95 2.93%

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