[NSOP] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -19.57%
YoY- -46.08%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 24,353 22,647 23,367 24,125 18,599 22,907 27,499 -2.00%
PBT 4,083 3,644 4,841 3,429 6,018 13,102 13,360 -17.91%
Tax -226 39 -264 -676 -898 -2,685 -3,434 -36.43%
NP 3,857 3,683 4,577 2,753 5,120 10,417 9,926 -14.56%
-
NP to SH 3,434 3,166 3,238 2,146 3,980 8,401 8,059 -13.24%
-
Tax Rate 5.54% -1.07% 5.45% 19.71% 14.92% 20.49% 25.70% -
Total Cost 20,496 18,964 18,790 21,372 13,479 12,490 17,573 2.59%
-
Net Worth 600,227 549,681 351,010 389,621 384,004 394,535 334,855 10.20%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 2,106 2,106 2,106 2,808 3,510 9,828 16,848 -29.26%
Div Payout % 61.33% 66.52% 65.04% 130.85% 88.19% 116.99% 209.06% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 600,227 549,681 351,010 389,621 384,004 394,535 334,855 10.20%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,200 0.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 15.84% 16.26% 19.59% 11.41% 27.53% 45.48% 36.10% -
ROE 0.57% 0.58% 0.92% 0.55% 1.04% 2.13% 2.41% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 34.69 32.26 33.29 34.37 26.49 32.63 39.17 -2.00%
EPS 4.89 4.51 4.61 3.06 5.67 11.97 11.48 -13.24%
DPS 3.00 3.00 3.00 4.00 5.00 14.00 24.00 -29.26%
NAPS 8.55 7.83 5.00 5.55 5.47 5.62 4.77 10.20%
Adjusted Per Share Value based on latest NOSH - 70,202
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 34.69 32.26 33.29 34.37 26.49 32.63 39.17 -2.00%
EPS 4.89 4.51 4.61 3.06 5.67 11.97 11.48 -13.24%
DPS 3.00 3.00 3.00 4.00 5.00 14.00 24.00 -29.26%
NAPS 8.55 7.83 5.00 5.55 5.47 5.62 4.7699 10.20%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 3.91 4.10 4.22 5.45 5.40 5.90 5.09 -
P/RPS 11.27 12.71 12.68 15.86 20.38 18.08 12.99 -2.33%
P/EPS 79.93 90.91 91.49 178.29 95.25 49.30 44.34 10.30%
EY 1.25 1.10 1.09 0.56 1.05 2.03 2.26 -9.39%
DY 0.77 0.73 0.71 0.73 0.93 2.37 4.72 -26.06%
P/NAPS 0.46 0.52 0.84 0.98 0.99 1.05 1.07 -13.11%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/11/17 24/11/16 26/11/15 27/11/14 29/11/13 30/11/12 25/11/11 -
Price 3.90 4.03 4.20 5.50 5.65 5.80 5.40 -
P/RPS 11.24 12.49 12.62 16.00 21.33 17.77 13.79 -3.34%
P/EPS 79.73 89.36 91.06 179.92 99.66 48.47 47.04 9.18%
EY 1.25 1.12 1.10 0.56 1.00 2.06 2.13 -8.49%
DY 0.77 0.74 0.71 0.73 0.88 2.41 4.44 -25.30%
P/NAPS 0.46 0.51 0.84 0.99 1.03 1.03 1.13 -13.89%

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