[NSOP] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -179.07%
YoY- -258.58%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 21,105 18,121 23,034 19,211 25,519 25,872 21,148 -0.03%
PBT -113 -18,262 18,167 -10,592 7,973 17,570 13,545 -
Tax -1,164 4,765 -4,840 2,836 -1,837 -4,488 -3,653 -17.34%
NP -1,277 -13,497 13,327 -7,756 6,136 13,082 9,892 -
-
NP to SH -297 -10,567 11,106 -6,643 4,189 11,396 8,498 -
-
Tax Rate - - 26.64% - 23.04% 25.54% 26.97% -
Total Cost 22,382 31,618 9,707 26,967 19,383 12,790 11,256 12.13%
-
Net Worth 386,111 380,494 387,515 376,282 377,686 317,374 298,938 4.35%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 386,111 380,494 387,515 376,282 377,686 317,374 298,938 4.35%
NOSH 70,202 70,202 70,202 70,202 70,202 70,215 70,173 0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -6.05% -74.48% 57.86% -40.37% 24.04% 50.56% 46.78% -
ROE -0.08% -2.78% 2.87% -1.77% 1.11% 3.59% 2.84% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 30.06 25.81 32.81 27.37 36.35 36.85 30.14 -0.04%
EPS -0.42 -15.05 15.82 -9.46 5.97 16.23 12.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.50 5.42 5.52 5.36 5.38 4.52 4.26 4.34%
Adjusted Per Share Value based on latest NOSH - 70,202
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 30.06 25.81 32.81 27.36 36.35 36.85 30.12 -0.03%
EPS -0.42 -15.05 15.82 -9.46 5.97 16.23 12.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.4993 5.4193 5.5193 5.3593 5.3793 4.5203 4.2577 4.35%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 3.98 5.00 5.60 5.62 5.55 5.25 4.20 -
P/RPS 13.24 19.37 17.07 20.54 15.27 14.25 13.94 -0.85%
P/EPS -940.75 -33.22 35.40 -59.39 93.01 32.35 34.68 -
EY -0.11 -3.01 2.83 -1.68 1.08 3.09 2.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.92 1.01 1.05 1.03 1.16 0.99 -5.16%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 27/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 4.05 4.91 5.85 5.60 6.08 5.20 4.30 -
P/RPS 13.47 19.02 17.83 20.46 16.73 14.11 14.27 -0.95%
P/EPS -957.30 -32.62 36.98 -59.18 101.89 32.04 35.51 -
EY -0.10 -3.07 2.70 -1.69 0.98 3.12 2.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.91 1.06 1.04 1.13 1.15 1.01 -5.04%

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