[NSOP] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 10.42%
YoY- -43.82%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 16,236 22,871 32,151 21,158 21,347 29,377 15,458 0.82%
PBT 1,718 7,308 18,364 7,369 10,942 17,029 7,251 -21.31%
Tax -290 -1,591 -4,279 -1,798 -1,919 -4,071 -1,663 -25.23%
NP 1,428 5,717 14,085 5,571 9,023 12,958 5,588 -20.32%
-
NP to SH 1,097 4,649 11,366 4,365 7,770 11,065 4,741 -21.62%
-
Tax Rate 16.88% 21.77% 23.30% 24.40% 17.54% 23.91% 22.93% -
Total Cost 14,808 17,154 18,066 15,587 12,324 16,419 9,870 6.98%
-
Net Worth 378,388 381,898 330,660 305,269 291,287 301,900 269,710 5.79%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 378,388 381,898 330,660 305,269 291,287 301,900 269,710 5.79%
NOSH 70,202 70,202 70,203 70,176 70,189 70,209 70,237 -0.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 8.80% 25.00% 43.81% 26.33% 42.27% 44.11% 36.15% -
ROE 0.29% 1.22% 3.44% 1.43% 2.67% 3.67% 1.76% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 23.13 32.58 45.80 30.15 30.41 41.84 22.01 0.82%
EPS 1.56 6.62 16.19 6.22 11.07 15.76 6.75 -21.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.39 5.44 4.71 4.35 4.15 4.30 3.84 5.80%
Adjusted Per Share Value based on latest NOSH - 70,176
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 23.12 32.57 45.79 30.13 30.40 41.84 22.02 0.81%
EPS 1.56 6.62 16.19 6.22 11.07 15.76 6.75 -21.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.3893 5.4393 4.7095 4.3479 4.1487 4.2999 3.8414 5.79%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 5.48 6.05 5.40 4.56 3.90 4.60 3.56 -
P/RPS 23.69 18.57 11.79 15.12 12.82 10.99 16.18 6.55%
P/EPS 350.69 91.36 33.35 73.31 35.23 29.19 52.74 37.08%
EY 0.29 1.09 3.00 1.36 2.84 3.43 1.90 -26.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.11 1.15 1.05 0.94 1.07 0.93 1.55%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 23/08/12 26/08/11 27/08/10 28/08/09 29/08/08 24/08/07 -
Price 5.20 6.12 5.00 4.98 4.03 4.00 3.50 -
P/RPS 22.48 18.79 10.92 16.52 13.25 9.56 15.90 5.93%
P/EPS 332.77 92.41 30.88 80.06 36.40 25.38 51.85 36.28%
EY 0.30 1.08 3.24 1.25 2.75 3.94 1.93 -26.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.13 1.06 1.14 0.97 0.93 0.91 0.89%

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