[NSOP] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -47.98%
YoY- -76.4%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 24,110 22,608 25,870 16,236 22,871 32,151 21,158 2.19%
PBT 3,825 2,696 3,730 1,718 7,308 18,364 7,369 -10.34%
Tax -397 206 -526 -290 -1,591 -4,279 -1,798 -22.23%
NP 3,428 2,902 3,204 1,428 5,717 14,085 5,571 -7.76%
-
NP to SH 2,941 2,282 2,668 1,097 4,649 11,366 4,365 -6.36%
-
Tax Rate 10.38% -7.64% 14.10% 16.88% 21.77% 23.30% 24.40% -
Total Cost 20,682 19,706 22,666 14,808 17,154 18,066 15,587 4.82%
-
Net Worth 545,469 351,010 388,217 378,388 381,898 330,660 305,269 10.14%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 545,469 351,010 388,217 378,388 381,898 330,660 305,269 10.14%
NOSH 70,202 70,202 70,202 70,202 70,202 70,203 70,176 0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 14.22% 12.84% 12.39% 8.80% 25.00% 43.81% 26.33% -
ROE 0.54% 0.65% 0.69% 0.29% 1.22% 3.44% 1.43% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 34.34 32.20 36.85 23.13 32.58 45.80 30.15 2.19%
EPS 4.19 3.25 3.80 1.56 6.62 16.19 6.22 -6.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.77 5.00 5.53 5.39 5.44 4.71 4.35 10.14%
Adjusted Per Share Value based on latest NOSH - 70,202
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 34.34 32.20 36.85 23.12 32.57 45.79 30.13 2.20%
EPS 4.19 3.25 3.80 1.56 6.62 16.19 6.22 -6.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.769 4.9993 5.5293 5.3893 5.4393 4.7095 4.3479 10.14%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.91 5.00 5.84 5.48 6.05 5.40 4.56 -
P/RPS 11.38 15.53 15.85 23.69 18.57 11.79 15.12 -4.62%
P/EPS 93.33 153.82 153.67 350.69 91.36 33.35 73.31 4.10%
EY 1.07 0.65 0.65 0.29 1.09 3.00 1.36 -3.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 1.00 1.06 1.02 1.11 1.15 1.05 -11.62%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 27/08/15 28/08/14 30/08/13 23/08/12 26/08/11 27/08/10 -
Price 3.91 4.10 5.72 5.20 6.12 5.00 4.98 -
P/RPS 11.38 12.73 15.52 22.48 18.79 10.92 16.52 -6.01%
P/EPS 93.33 126.13 150.51 332.77 92.41 30.88 80.06 2.58%
EY 1.07 0.79 0.66 0.30 1.08 3.24 1.25 -2.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.82 1.03 0.96 1.13 1.06 1.14 -12.82%

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