[NSOP] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 52.02%
YoY- -61.79%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 42,660 40,422 46,811 33,039 43,231 60,147 40,364 0.92%
PBT 745 2,499 7,112 4,800 12,687 32,908 13,631 -38.36%
Tax -382 565 -1,369 -976 -2,779 -7,816 -3,594 -31.15%
NP 363 3,064 5,743 3,824 9,908 25,092 10,037 -42.46%
-
NP to SH 710 2,512 4,843 3,206 8,390 21,070 8,318 -33.62%
-
Tax Rate 51.28% -22.61% 19.25% 20.33% 21.90% 23.75% 26.37% -
Total Cost 42,297 37,358 41,068 29,215 33,323 35,055 30,327 5.69%
-
Net Worth 545,469 351,010 388,217 378,388 381,898 330,688 305,344 10.14%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 2,106 2,106 3,510 2,808 10,530 12,637 10,529 -23.50%
Div Payout % 296.63% 83.84% 72.48% 87.59% 125.51% 59.98% 126.58% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 545,469 351,010 388,217 378,388 381,898 330,688 305,344 10.14%
NOSH 70,202 70,202 70,202 70,202 70,202 70,209 70,194 0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 0.85% 7.58% 12.27% 11.57% 22.92% 41.72% 24.87% -
ROE 0.13% 0.72% 1.25% 0.85% 2.20% 6.37% 2.72% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 60.77 57.58 66.68 47.06 61.58 85.67 57.50 0.92%
EPS 1.01 3.58 6.90 4.57 11.95 30.01 11.85 -33.63%
DPS 3.00 3.00 5.00 4.00 15.00 18.00 15.00 -23.50%
NAPS 7.77 5.00 5.53 5.39 5.44 4.71 4.35 10.14%
Adjusted Per Share Value based on latest NOSH - 70,202
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 60.77 57.58 66.68 47.06 61.58 85.68 57.50 0.92%
EPS 1.01 3.58 6.90 4.57 11.95 30.01 11.85 -33.63%
DPS 3.00 3.00 5.00 4.00 15.00 18.00 15.00 -23.50%
NAPS 7.77 5.00 5.53 5.39 5.44 4.7105 4.3495 10.14%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.91 5.00 5.84 5.48 6.05 5.40 4.56 -
P/RPS 6.43 8.68 8.76 11.64 9.82 6.30 7.93 -3.43%
P/EPS 386.61 139.73 84.65 120.00 50.62 17.99 38.48 46.84%
EY 0.26 0.72 1.18 0.83 1.98 5.56 2.60 -31.84%
DY 0.77 0.60 0.86 0.73 2.48 3.33 3.29 -21.48%
P/NAPS 0.50 1.00 1.06 1.02 1.11 1.15 1.05 -11.62%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 27/08/15 28/08/14 30/08/13 23/08/12 26/08/11 27/08/10 -
Price 3.91 4.10 5.72 5.20 6.12 5.00 4.98 -
P/RPS 6.43 7.12 8.58 11.05 9.94 5.84 8.66 -4.83%
P/EPS 386.61 114.58 82.91 113.86 51.21 16.66 42.03 44.70%
EY 0.26 0.87 1.21 0.88 1.95 6.00 2.38 -30.83%
DY 0.77 0.73 0.87 0.77 2.45 3.60 3.01 -20.30%
P/NAPS 0.50 0.82 1.03 0.96 1.13 1.06 1.14 -12.82%

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