[NSOP] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 64.56%
YoY- -44.78%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 66,138 87,646 60,740 58,188 85,917 49,794 37,382 9.96%
PBT 25,789 46,268 22,594 23,224 45,105 24,078 14,593 9.94%
Tax -5,464 -11,250 -5,756 -5,331 -11,408 -5,973 -3,410 8.16%
NP 20,325 35,018 16,838 17,893 33,697 18,105 11,183 10.46%
-
NP to SH 16,791 29,129 14,252 15,577 28,208 15,655 9,744 9.48%
-
Tax Rate 21.19% 24.31% 25.48% 22.95% 25.29% 24.81% 23.37% -
Total Cost 45,813 52,628 43,902 40,295 52,220 31,689 26,199 9.75%
-
Net Worth 394,535 334,888 313,824 298,342 309,599 277,999 215,525 10.59%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 20,358 29,487 22,466 17,549 28,081 17,550 11,159 10.52%
Div Payout % 121.25% 101.23% 157.64% 112.66% 99.55% 112.11% 114.53% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 394,535 334,888 313,824 298,342 309,599 277,999 215,525 10.59%
NOSH 70,202 70,207 70,206 70,198 70,204 70,201 69,749 0.10%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 30.73% 39.95% 27.72% 30.75% 39.22% 36.36% 29.92% -
ROE 4.26% 8.70% 4.54% 5.22% 9.11% 5.63% 4.52% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 94.21 124.84 86.52 82.89 122.38 70.93 53.59 9.84%
EPS 23.92 41.49 20.30 22.19 40.18 22.30 13.97 9.36%
DPS 29.00 42.00 32.00 25.00 40.00 25.00 16.00 10.40%
NAPS 5.62 4.77 4.47 4.25 4.41 3.96 3.09 10.47%
Adjusted Per Share Value based on latest NOSH - 70,241
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 94.20 124.83 86.51 82.88 122.37 70.92 53.24 9.96%
EPS 23.91 41.49 20.30 22.19 40.18 22.30 13.88 9.47%
DPS 29.00 42.00 32.00 25.00 40.00 25.00 15.89 10.53%
NAPS 5.6192 4.7697 4.4697 4.2492 4.4095 3.9595 3.0697 10.59%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 5.90 5.09 4.94 4.20 3.68 3.60 2.82 -
P/RPS 6.26 4.08 5.71 5.07 3.01 5.08 5.26 2.94%
P/EPS 24.67 12.27 24.33 18.93 9.16 16.14 20.19 3.39%
EY 4.05 8.15 4.11 5.28 10.92 6.19 4.95 -3.28%
DY 4.92 8.25 6.48 5.95 10.87 6.94 5.67 -2.33%
P/NAPS 1.05 1.07 1.11 0.99 0.83 0.91 0.91 2.41%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 25/11/11 26/11/10 23/11/09 28/11/08 30/11/07 28/11/06 -
Price 5.80 5.40 5.10 4.18 3.10 4.00 2.92 -
P/RPS 6.16 4.33 5.89 5.04 2.53 5.64 5.45 2.06%
P/EPS 24.25 13.02 25.12 18.84 7.72 17.94 20.90 2.50%
EY 4.12 7.68 3.98 5.31 12.96 5.58 4.78 -2.44%
DY 5.00 7.78 6.27 5.98 12.90 6.25 5.48 -1.51%
P/NAPS 1.03 1.13 1.14 0.98 0.70 1.01 0.94 1.53%

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