[NSOP] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 358.14%
YoY- -29.78%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 22,871 32,151 21,158 21,347 29,377 15,458 12,428 10.68%
PBT 7,308 18,364 7,369 10,942 17,029 7,251 3,628 12.36%
Tax -1,591 -4,279 -1,798 -1,919 -4,071 -1,663 -829 11.46%
NP 5,717 14,085 5,571 9,023 12,958 5,588 2,799 12.62%
-
NP to SH 4,649 11,366 4,365 7,770 11,065 4,741 2,463 11.15%
-
Tax Rate 21.77% 23.30% 24.40% 17.54% 23.91% 22.93% 22.85% -
Total Cost 17,154 18,066 15,587 12,324 16,419 9,870 9,629 10.09%
-
Net Worth 381,898 330,660 305,269 291,287 301,900 269,710 210,715 10.40%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 381,898 330,660 305,269 291,287 301,900 269,710 210,715 10.40%
NOSH 70,202 70,203 70,176 70,189 70,209 70,237 69,773 0.10%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 25.00% 43.81% 26.33% 42.27% 44.11% 36.15% 22.52% -
ROE 1.22% 3.44% 1.43% 2.67% 3.67% 1.76% 1.17% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 32.58 45.80 30.15 30.41 41.84 22.01 17.81 10.57%
EPS 6.62 16.19 6.22 11.07 15.76 6.75 3.53 11.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.44 4.71 4.35 4.15 4.30 3.84 3.02 10.29%
Adjusted Per Share Value based on latest NOSH - 70,189
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 32.58 45.80 30.14 30.41 41.85 22.02 17.70 10.69%
EPS 6.62 16.19 6.22 11.07 15.76 6.75 3.51 11.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.44 4.7101 4.3484 4.1493 4.3005 3.8419 3.0016 10.40%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 6.05 5.40 4.56 3.90 4.60 3.56 2.70 -
P/RPS 18.57 11.79 15.12 12.82 10.99 16.18 15.16 3.43%
P/EPS 91.36 33.35 73.31 35.23 29.19 52.74 76.49 3.00%
EY 1.09 3.00 1.36 2.84 3.43 1.90 1.31 -3.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.15 1.05 0.94 1.07 0.93 0.89 3.74%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 23/08/12 26/08/11 27/08/10 28/08/09 29/08/08 24/08/07 29/08/06 -
Price 6.12 5.00 4.98 4.03 4.00 3.50 2.87 -
P/RPS 18.79 10.92 16.52 13.25 9.56 15.90 16.11 2.59%
P/EPS 92.41 30.88 80.06 36.40 25.38 51.85 81.30 2.15%
EY 1.08 3.24 1.25 2.75 3.94 1.93 1.23 -2.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.06 1.14 0.97 0.93 0.91 0.95 2.93%

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