[NSOP] YoY Quarter Result on 30-Sep-2012 [#3]

Stock

[NSOP] NEGRI SEMBILAN OIL PALMS BHD

Announcement Date

30-Nov-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Sep-2012 [#3]

Profit Trend

QoQ- 80.71%

YoY- 4.24%

Quarter Report

NSOP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Quarter Result
Revenue	23,367	24,125	18,599	22,907	27,499	20,376	21,124	1.69%
YoY %	-3.14%	29.71%	-18.81%	-16.70%	34.96%	-3.54%	-	-
Horiz. %	110.62%	114.21%	88.05%	108.44%	130.18%	96.46%	100.00%	-
PBT	4,841	3,429	6,018	13,102	13,360	8,963	9,332	-10.35%
YoY %	41.18%	-43.02%	-54.07%	-1.93%	49.06%	-3.95%	-	-
Horiz. %	51.88%	36.74%	64.49%	140.40%	143.16%	96.05%	100.00%	-
Tax	-264	-676	-898	-2,685	-3,434	-2,162	-2,075	-29.06%
YoY %	60.95%	24.72%	66.55%	21.81%	-58.83%	-4.19%	-	-
Horiz. %	12.72%	32.58%	43.28%	129.40%	165.49%	104.19%	100.00%	-
NP	4,577	2,753	5,120	10,417	9,926	6,801	7,257	-7.39%
YoY %	66.25%	-46.23%	-50.85%	4.95%	45.95%	-6.28%	-	-
Horiz. %	63.07%	37.94%	70.55%	143.54%	136.78%	93.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,238	2,146	3,980	8,401	8,059	5,934	6,111	-10.04%
YoY %	50.89%	-46.08%	-52.62%	4.24%	35.81%	-2.90%	-	-
Horiz. %	52.99%	35.12%	65.13%	137.47%	131.88%	97.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.45%	19.71%	14.92%	20.49%	25.70%	24.12%	22.24%	-
YoY %	-72.35%	32.10%	-27.18%	-20.27%	6.55%	8.45%	-	-
Horiz. %	24.51%	88.62%	67.09%	92.13%	115.56%	108.45%	100.00%	-
Total Cost	18,790	21,372	13,479	12,490	17,573	13,575	13,867	5.19%
YoY %	-12.08%	58.56%	7.92%	-28.93%	29.45%	-2.11%	-	-
Horiz. %	135.50%	154.12%	97.20%	90.07%	126.73%	97.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	351,010	389,621	384,004	394,535	334,855	313,905	298,525	2.73%
YoY %	-9.91%	1.46%	-2.67%	17.82%	6.67%	5.15%	-	-
Horiz. %	117.58%	130.52%	128.63%	132.16%	112.17%	105.15%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	2,106	2,808	3,510	9,828	16,848	11,938	10,536	-23.52%
YoY %	-25.00%	-20.00%	-64.29%	-41.67%	41.13%	13.31%	-	-
Horiz. %	19.99%	26.65%	33.31%	93.28%	159.91%	113.31%	100.00%	-
Div Payout %	65.04%	130.85%	88.19%	116.99%	209.06%	201.18%	172.41%	-
YoY %	-50.29%	48.37%	-24.62%	-44.04%	3.92%	16.69%	-	-
Horiz. %	37.72%	75.89%	51.15%	67.86%	121.26%	116.69%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	351,010	389,621	384,004	394,535	334,855	313,905	298,525	2.73%
YoY %	-9.91%	1.46%	-2.67%	17.82%	6.67%	5.15%	-	-
Horiz. %	117.58%	130.52%	128.63%	132.16%	112.17%	105.15%	100.00%	-
NOSH	70,202	70,202	70,202	70,202	70,200	70,224	70,241	-0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	-0.03%	-0.02%	-	-
Horiz. %	99.94%	99.94%	99.94%	99.94%	99.94%	99.98%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	19.59%	11.41%	27.53%	45.48%	36.10%	33.38%	34.35%	-
YoY %	71.69%	-58.55%	-39.47%	25.98%	8.15%	-2.82%	-	-
Horiz. %	57.03%	33.22%	80.15%	132.40%	105.09%	97.18%	100.00%	-
ROE	0.92%	0.55%	1.04%	2.13%	2.41%	1.89%	2.05%	-
YoY %	67.27%	-47.12%	-51.17%	-11.62%	27.51%	-7.80%	-	-
Horiz. %	44.88%	26.83%	50.73%	103.90%	117.56%	92.20%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	33.29	34.37	26.49	32.63	39.17	29.02	30.07	1.70%
YoY %	-3.14%	29.75%	-18.82%	-16.70%	34.98%	-3.49%	-	-
Horiz. %	110.71%	114.30%	88.09%	108.51%	130.26%	96.51%	100.00%	-
EPS	4.61	3.06	5.67	11.97	11.48	8.45	8.70	-10.03%
YoY %	50.65%	-46.03%	-52.63%	4.27%	35.86%	-2.87%	-	-
Horiz. %	52.99%	35.17%	65.17%	137.59%	131.95%	97.13%	100.00%	-
DPS	3.00	4.00	5.00	14.00	24.00	17.00	15.00	-23.51%
YoY %	-25.00%	-20.00%	-64.29%	-41.67%	41.18%	13.33%	-	-
Horiz. %	20.00%	26.67%	33.33%	93.33%	160.00%	113.33%	100.00%	-
NAPS	5.00	5.55	5.47	5.62	4.77	4.47	4.25	2.74%
YoY %	-9.91%	1.46%	-2.67%	17.82%	6.71%	5.18%	-	-
Horiz. %	117.65%	130.59%	128.71%	132.24%	112.24%	105.18%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 70,202
RPS	33.29	34.37	26.49	32.63	39.17	29.02	30.09	1.69%
YoY %	-3.14%	29.75%	-18.82%	-16.70%	34.98%	-3.56%	-	-
Horiz. %	110.63%	114.22%	88.04%	108.44%	130.18%	96.44%	100.00%	-
EPS	4.61	3.06	5.67	11.97	11.48	8.45	8.70	-10.03%
YoY %	50.65%	-46.03%	-52.63%	4.27%	35.86%	-2.87%	-	-
Horiz. %	52.99%	35.17%	65.17%	137.59%	131.95%	97.13%	100.00%	-
DPS	3.00	4.00	5.00	14.00	24.00	17.01	15.01	-23.52%
YoY %	-25.00%	-20.00%	-64.29%	-41.67%	41.09%	13.32%	-	-
Horiz. %	19.99%	26.65%	33.31%	93.27%	159.89%	113.32%	100.00%	-
NAPS	5.00	5.55	5.47	5.62	4.7699	4.4715	4.2524	2.73%
YoY %	-9.91%	1.46%	-2.67%	17.82%	6.67%	5.15%	-	-
Horiz. %	117.58%	130.51%	128.63%	132.16%	112.17%	105.15%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	4.22	5.45	5.40	5.90	5.09	4.94	4.20	-
P/RPS	12.68	15.86	20.38	18.08	12.99	17.03	13.97	-1.60%
YoY %	-20.05%	-22.18%	12.72%	39.18%	-23.72%	21.90%	-	-
Horiz. %	90.77%	113.53%	145.88%	129.42%	92.98%	121.90%	100.00%	-
P/EPS	91.49	178.29	95.25	49.30	44.34	58.46	48.28	11.23%
YoY %	-48.68%	87.18%	93.20%	11.19%	-24.15%	21.09%	-	-
Horiz. %	189.50%	369.28%	197.29%	102.11%	91.84%	121.09%	100.00%	-
EY	1.09	0.56	1.05	2.03	2.26	1.71	2.07	-10.13%
YoY %	94.64%	-46.67%	-48.28%	-10.18%	32.16%	-17.39%	-	-
Horiz. %	52.66%	27.05%	50.72%	98.07%	109.18%	82.61%	100.00%	-
DY	0.71	0.73	0.93	2.37	4.72	3.44	3.57	-23.58%
YoY %	-2.74%	-21.51%	-60.76%	-49.79%	37.21%	-3.64%	-	-
Horiz. %	19.89%	20.45%	26.05%	66.39%	132.21%	96.36%	100.00%	-
P/NAPS	0.84	0.98	0.99	1.05	1.07	1.11	0.99	-2.70%
YoY %	-14.29%	-1.01%	-5.71%	-1.87%	-3.60%	12.12%	-	-
Horiz. %	84.85%	98.99%	100.00%	106.06%	108.08%	112.12%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	26/11/15	27/11/14	29/11/13	30/11/12	25/11/11	26/11/10	23/11/09	-
Price	4.20	5.50	5.65	5.80	5.40	5.10	4.18	-
P/RPS	12.62	16.00	21.33	17.77	13.79	17.58	13.90	-1.59%
YoY %	-21.13%	-24.99%	20.03%	28.86%	-21.56%	26.47%	-	-
Horiz. %	90.79%	115.11%	153.45%	127.84%	99.21%	126.47%	100.00%	-
P/EPS	91.06	179.92	99.66	48.47	47.04	60.36	48.05	11.23%
YoY %	-49.39%	80.53%	105.61%	3.04%	-22.07%	25.62%	-	-
Horiz. %	189.51%	374.44%	207.41%	100.87%	97.90%	125.62%	100.00%	-
EY	1.10	0.56	1.00	2.06	2.13	1.66	2.08	-10.06%
YoY %	96.43%	-44.00%	-51.46%	-3.29%	28.31%	-20.19%	-	-
Horiz. %	52.88%	26.92%	48.08%	99.04%	102.40%	79.81%	100.00%	-
DY	0.71	0.73	0.88	2.41	4.44	3.33	3.59	-23.66%
YoY %	-2.74%	-17.05%	-63.49%	-45.72%	33.33%	-7.24%	-	-
Horiz. %	19.78%	20.33%	24.51%	67.13%	123.68%	92.76%	100.00%	-
P/NAPS	0.84	0.99	1.03	1.03	1.13	1.14	0.98	-2.53%
YoY %	-15.15%	-3.88%	0.00%	-8.85%	-0.88%	16.33%	-	-
Horiz. %	85.71%	101.02%	105.10%	105.10%	115.31%	116.33%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos