[NSOP] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 54.55%
YoY- 45.74%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 85,349 113,165 86,612 79,336 105,456 74,660 51,405 8.80%
PBT 15,197 54,241 40,164 36,769 29,117 58,709 20,281 -4.69%
Tax -2,628 -13,087 -10,244 -8,984 -7,948 -14,241 -4,921 -9.91%
NP 12,569 41,154 29,920 27,785 21,169 44,468 15,360 -3.28%
-
NP to SH 10,148 33,318 25,648 24,075 16,519 38,163 13,307 -4.41%
-
Tax Rate 17.29% 24.13% 25.51% 24.43% 27.30% 24.26% 24.26% -
Total Cost 72,780 72,011 56,692 51,551 84,287 30,192 36,045 12.41%
-
Net Worth 376,282 377,686 317,352 299,094 287,836 292,022 264,044 6.07%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 20,358 29,484 22,467 17,552 28,081 17,549 - -
Div Payout % 200.62% 88.50% 87.60% 72.91% 170.00% 45.99% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 376,282 377,686 317,352 299,094 287,836 292,022 264,044 6.07%
NOSH 70,202 70,202 70,210 70,209 70,203 70,197 69,853 0.08%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 14.73% 36.37% 34.54% 35.02% 20.07% 59.56% 29.88% -
ROE 2.70% 8.82% 8.08% 8.05% 5.74% 13.07% 5.04% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 121.58 161.20 123.36 113.00 150.21 106.36 73.59 8.71%
EPS 14.46 47.46 36.53 34.29 23.53 54.36 19.05 -4.48%
DPS 29.00 42.00 32.00 25.00 40.00 25.00 0.00 -
NAPS 5.36 5.38 4.52 4.26 4.10 4.16 3.78 5.98%
Adjusted Per Share Value based on latest NOSH - 70,173
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 121.58 161.20 123.38 113.01 150.22 106.35 73.22 8.81%
EPS 14.46 47.46 36.53 34.29 23.53 54.36 18.96 -4.41%
DPS 29.00 42.00 32.00 25.00 40.00 25.00 0.00 -
NAPS 5.36 5.38 4.5206 4.2605 4.1001 4.1597 3.7612 6.07%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 5.62 5.55 5.25 4.20 3.20 4.20 2.98 -
P/RPS 4.62 3.44 4.26 3.72 2.13 3.95 4.05 2.21%
P/EPS 38.88 11.69 14.37 12.25 13.60 7.73 15.64 16.37%
EY 2.57 8.55 6.96 8.16 7.35 12.94 6.39 -14.07%
DY 5.16 7.57 6.10 5.95 12.50 5.95 0.00 -
P/NAPS 1.05 1.03 1.16 0.99 0.78 1.01 0.79 4.85%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 5.60 6.08 5.20 4.30 3.52 4.46 3.06 -
P/RPS 4.61 3.77 4.22 3.81 2.34 4.19 4.16 1.72%
P/EPS 38.74 12.81 14.23 12.54 14.96 8.20 16.06 15.79%
EY 2.58 7.81 7.03 7.97 6.68 12.19 6.23 -13.65%
DY 5.18 6.91 6.15 5.81 11.36 5.61 0.00 -
P/NAPS 1.04 1.13 1.15 1.01 0.86 1.07 0.81 4.24%

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