[NSOP] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 117.13%
YoY- 153.31%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 46,811 33,039 43,231 60,147 40,364 37,064 54,274 -2.43%
PBT 7,112 4,800 12,687 32,908 13,631 13,892 31,322 -21.88%
Tax -1,369 -976 -2,779 -7,816 -3,594 -3,256 -7,747 -25.07%
NP 5,743 3,824 9,908 25,092 10,037 10,636 23,575 -20.96%
-
NP to SH 4,843 3,206 8,390 21,070 8,318 9,466 20,454 -21.33%
-
Tax Rate 19.25% 20.33% 21.90% 23.75% 26.37% 23.44% 24.73% -
Total Cost 41,068 29,215 33,323 35,055 30,327 26,428 30,699 4.96%
-
Net Worth 388,217 378,388 381,898 330,688 305,344 291,423 301,826 4.28%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 3,510 2,808 10,530 12,637 10,529 7,022 14,038 -20.61%
Div Payout % 72.48% 87.59% 125.51% 59.98% 126.58% 74.18% 68.63% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 388,217 378,388 381,898 330,688 305,344 291,423 301,826 4.28%
NOSH 70,202 70,202 70,202 70,209 70,194 70,222 70,192 0.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 12.27% 11.57% 22.92% 41.72% 24.87% 28.70% 43.44% -
ROE 1.25% 0.85% 2.20% 6.37% 2.72% 3.25% 6.78% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 66.68 47.06 61.58 85.67 57.50 52.78 77.32 -2.43%
EPS 6.90 4.57 11.95 30.01 11.85 13.48 29.14 -21.33%
DPS 5.00 4.00 15.00 18.00 15.00 10.00 20.00 -20.62%
NAPS 5.53 5.39 5.44 4.71 4.35 4.15 4.30 4.28%
Adjusted Per Share Value based on latest NOSH - 70,203
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 66.67 47.06 61.57 85.67 57.49 52.79 77.30 -2.43%
EPS 6.90 4.57 11.95 30.01 11.85 13.48 29.13 -21.33%
DPS 5.00 4.00 15.00 18.00 15.00 10.00 19.99 -20.61%
NAPS 5.5293 5.3893 5.4393 4.7099 4.3489 4.1507 4.2988 4.28%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 5.84 5.48 6.05 5.40 4.56 3.90 4.60 -
P/RPS 8.76 11.64 9.82 6.30 7.93 7.39 5.95 6.65%
P/EPS 84.65 120.00 50.62 17.99 38.48 28.93 15.79 32.27%
EY 1.18 0.83 1.98 5.56 2.60 3.46 6.33 -24.40%
DY 0.86 0.73 2.48 3.33 3.29 2.56 4.35 -23.66%
P/NAPS 1.06 1.02 1.11 1.15 1.05 0.94 1.07 -0.15%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 30/08/13 23/08/12 26/08/11 27/08/10 28/08/09 29/08/08 -
Price 5.72 5.20 6.12 5.00 4.98 4.03 4.00 -
P/RPS 8.58 11.05 9.94 5.84 8.66 7.64 5.17 8.80%
P/EPS 82.91 113.86 51.21 16.66 42.03 29.90 13.73 34.92%
EY 1.21 0.88 1.95 6.00 2.38 3.34 7.29 -25.85%
DY 0.87 0.77 2.45 3.60 3.01 2.48 5.00 -25.27%
P/NAPS 1.03 0.96 1.13 1.06 1.14 0.97 0.93 1.71%

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