[NSOP] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 92.05%
YoY- 34.1%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 23,034 19,211 25,519 25,872 21,148 19,539 24,866 -1.26%
PBT 18,167 -10,592 7,973 17,570 13,545 -15,988 34,631 -10.18%
Tax -4,840 2,836 -1,837 -4,488 -3,653 3,460 -8,268 -8.53%
NP 13,327 -7,756 6,136 13,082 9,892 -12,528 26,363 -10.73%
-
NP to SH 11,106 -6,643 4,189 11,396 8,498 -11,689 22,508 -11.09%
-
Tax Rate 26.64% - 23.04% 25.54% 26.97% - 23.87% -
Total Cost 9,707 26,967 19,383 12,790 11,256 32,067 -1,497 -
-
Net Worth 387,515 376,282 377,686 317,374 298,938 287,837 291,308 4.86%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 387,515 376,282 377,686 317,374 298,938 287,837 291,308 4.86%
NOSH 70,202 70,202 70,202 70,215 70,173 70,204 70,194 0.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 57.86% -40.37% 24.04% 50.56% 46.78% -64.12% 106.02% -
ROE 2.87% -1.77% 1.11% 3.59% 2.84% -4.06% 7.73% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 32.81 27.37 36.35 36.85 30.14 27.83 35.42 -1.26%
EPS 15.82 -9.46 5.97 16.23 12.11 -16.65 32.06 -11.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.52 5.36 5.38 4.52 4.26 4.10 4.15 4.86%
Adjusted Per Share Value based on latest NOSH - 70,215
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 32.81 27.36 36.35 36.85 30.12 27.83 35.42 -1.26%
EPS 15.82 -9.46 5.97 16.23 12.10 -16.65 32.06 -11.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5193 5.3593 5.3793 4.5203 4.2577 4.0996 4.149 4.86%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 5.60 5.62 5.55 5.25 4.20 3.20 4.20 -
P/RPS 17.07 20.54 15.27 14.25 13.94 11.50 11.86 6.25%
P/EPS 35.40 -59.39 93.01 32.35 34.68 -19.22 13.10 18.00%
EY 2.83 -1.68 1.08 3.09 2.88 -5.20 7.63 -15.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.05 1.03 1.16 0.99 0.78 1.01 0.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 -
Price 5.85 5.60 6.08 5.20 4.30 3.52 4.46 -
P/RPS 17.83 20.46 16.73 14.11 14.27 12.65 12.59 5.96%
P/EPS 36.98 -59.18 101.89 32.04 35.51 -21.14 13.91 17.68%
EY 2.70 -1.69 0.98 3.12 2.82 -4.73 7.19 -15.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.04 1.13 1.15 1.01 0.86 1.07 -0.15%

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