[NSOP] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -88.77%
YoY- -61.45%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 17,814 20,941 16,803 20,360 27,996 19,206 15,717 2.10%
PBT -197 3,382 3,082 5,379 14,544 6,262 2,950 -
Tax 359 -843 -686 -1,188 -3,537 -1,796 -1,337 -
NP 162 2,539 2,396 4,191 11,007 4,466 1,613 -31.80%
-
NP to SH 230 2,175 2,109 3,741 9,704 3,953 1,696 -28.31%
-
Tax Rate - 24.93% 22.26% 22.09% 24.32% 28.68% 45.32% -
Total Cost 17,652 18,402 14,407 16,169 16,989 14,740 14,104 3.80%
-
Net Worth 351,010 388,919 380,494 384,706 327,913 309,639 288,039 3.34%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 2,106 3,510 2,808 10,530 12,639 10,531 7,008 -18.15%
Div Payout % 915.68% 161.38% 133.15% 281.48% 130.25% 266.43% 413.22% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 351,010 388,919 380,494 384,706 327,913 309,639 288,039 3.34%
NOSH 70,202 70,202 70,202 70,202 70,217 70,213 70,082 0.02%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 0.91% 12.12% 14.26% 20.58% 39.32% 23.25% 10.26% -
ROE 0.07% 0.56% 0.55% 0.97% 2.96% 1.28% 0.59% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 25.38 29.83 23.94 29.00 39.87 27.35 22.43 2.07%
EPS 0.33 3.10 3.00 5.33 13.82 5.63 2.42 -28.24%
DPS 3.00 5.00 4.00 15.00 18.00 15.00 10.00 -18.17%
NAPS 5.00 5.54 5.42 5.48 4.67 4.41 4.11 3.31%
Adjusted Per Share Value based on latest NOSH - 70,202
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 25.38 29.83 23.94 29.00 39.88 27.36 22.39 2.11%
EPS 0.33 3.10 3.00 5.33 13.82 5.63 2.42 -28.24%
DPS 3.00 5.00 4.00 15.00 18.00 15.00 9.98 -18.14%
NAPS 5.00 5.54 5.42 5.48 4.671 4.4107 4.103 3.34%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 4.88 5.85 5.51 6.06 5.24 4.54 3.52 -
P/RPS 19.23 19.61 23.02 20.90 13.14 16.60 15.70 3.43%
P/EPS 1,489.50 188.82 183.41 113.72 37.92 80.64 145.45 47.33%
EY 0.07 0.53 0.55 0.88 2.64 1.24 0.69 -31.69%
DY 0.61 0.85 0.73 2.48 3.44 3.30 2.84 -22.60%
P/NAPS 0.98 1.06 1.02 1.11 1.12 1.03 0.86 2.19%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 29/05/14 31/05/13 25/05/12 27/05/11 26/05/10 28/05/09 -
Price 4.85 5.90 5.66 6.00 5.35 4.34 3.98 -
P/RPS 19.11 19.78 23.65 20.69 13.42 15.87 17.75 1.23%
P/EPS 1,480.35 190.43 188.40 112.59 38.71 77.09 164.46 44.20%
EY 0.07 0.53 0.53 0.89 2.58 1.30 0.61 -30.27%
DY 0.62 0.85 0.71 2.50 3.36 3.46 2.51 -20.78%
P/NAPS 0.97 1.06 1.04 1.09 1.15 0.98 0.97 0.00%

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