[NSOP] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
23-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 24.27%
YoY- -59.1%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 22,608 25,870 16,236 22,871 32,151 21,158 21,347 0.96%
PBT 2,696 3,730 1,718 7,308 18,364 7,369 10,942 -20.81%
Tax 206 -526 -290 -1,591 -4,279 -1,798 -1,919 -
NP 2,902 3,204 1,428 5,717 14,085 5,571 9,023 -17.21%
-
NP to SH 2,282 2,668 1,097 4,649 11,366 4,365 7,770 -18.46%
-
Tax Rate -7.64% 14.10% 16.88% 21.77% 23.30% 24.40% 17.54% -
Total Cost 19,706 22,666 14,808 17,154 18,066 15,587 12,324 8.13%
-
Net Worth 351,010 388,217 378,388 381,898 330,660 305,269 291,287 3.15%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 351,010 388,217 378,388 381,898 330,660 305,269 291,287 3.15%
NOSH 70,202 70,202 70,202 70,202 70,203 70,176 70,189 0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 12.84% 12.39% 8.80% 25.00% 43.81% 26.33% 42.27% -
ROE 0.65% 0.69% 0.29% 1.22% 3.44% 1.43% 2.67% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 32.20 36.85 23.13 32.58 45.80 30.15 30.41 0.95%
EPS 3.25 3.80 1.56 6.62 16.19 6.22 11.07 -18.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.00 5.53 5.39 5.44 4.71 4.35 4.15 3.15%
Adjusted Per Share Value based on latest NOSH - 70,202
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 32.20 36.85 23.12 32.57 45.79 30.13 30.40 0.96%
EPS 3.25 3.80 1.56 6.62 16.19 6.22 11.07 -18.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9993 5.5293 5.3893 5.4393 4.7095 4.3479 4.1487 3.15%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 5.00 5.84 5.48 6.05 5.40 4.56 3.90 -
P/RPS 15.53 15.85 23.69 18.57 11.79 15.12 12.82 3.24%
P/EPS 153.82 153.67 350.69 91.36 33.35 73.31 35.23 27.83%
EY 0.65 0.65 0.29 1.09 3.00 1.36 2.84 -21.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.06 1.02 1.11 1.15 1.05 0.94 1.03%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 28/08/14 30/08/13 23/08/12 26/08/11 27/08/10 28/08/09 -
Price 4.10 5.72 5.20 6.12 5.00 4.98 4.03 -
P/RPS 12.73 15.52 22.48 18.79 10.92 16.52 13.25 -0.66%
P/EPS 126.13 150.51 332.77 92.41 30.88 80.06 36.40 23.00%
EY 0.79 0.66 0.30 1.08 3.24 1.25 2.75 -18.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.03 0.96 1.13 1.06 1.14 0.97 -2.75%

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