[NSOP] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 179.05%
YoY- 267.18%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 19,376 21,105 18,121 23,034 19,211 25,519 25,872 -4.70%
PBT -761 -113 -18,262 18,167 -10,592 7,973 17,570 -
Tax -672 -1,164 4,765 -4,840 2,836 -1,837 -4,488 -27.10%
NP -1,433 -1,277 -13,497 13,327 -7,756 6,136 13,082 -
-
NP to SH -1,335 -297 -10,567 11,106 -6,643 4,189 11,396 -
-
Tax Rate - - - 26.64% - 23.04% 25.54% -
Total Cost 20,809 22,382 31,618 9,707 26,967 19,383 12,790 8.44%
-
Net Worth 553,191 386,111 380,494 387,515 376,282 377,686 317,374 9.69%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 2,106 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 553,191 386,111 380,494 387,515 376,282 377,686 317,374 9.69%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,215 -0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -7.40% -6.05% -74.48% 57.86% -40.37% 24.04% 50.56% -
ROE -0.24% -0.08% -2.78% 2.87% -1.77% 1.11% 3.59% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 27.60 30.06 25.81 32.81 27.37 36.35 36.85 -4.69%
EPS -1.90 -0.42 -15.05 15.82 -9.46 5.97 16.23 -
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.88 5.50 5.42 5.52 5.36 5.38 4.52 9.69%
Adjusted Per Share Value based on latest NOSH - 70,202
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 27.60 30.06 25.81 32.81 27.36 36.35 36.85 -4.69%
EPS -1.90 -0.42 -15.05 15.82 -9.46 5.97 16.23 -
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.8789 5.4993 5.4193 5.5193 5.3593 5.3793 4.5203 9.69%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 4.02 3.98 5.00 5.60 5.62 5.55 5.25 -
P/RPS 14.57 13.24 19.37 17.07 20.54 15.27 14.25 0.37%
P/EPS -211.39 -940.75 -33.22 35.40 -59.39 93.01 32.35 -
EY -0.47 -0.11 -3.01 2.83 -1.68 1.08 3.09 -
DY 0.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.72 0.92 1.01 1.05 1.03 1.16 -12.78%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 25/02/16 26/02/15 27/02/14 28/02/13 29/02/12 28/02/11 -
Price 4.18 4.05 4.91 5.85 5.60 6.08 5.20 -
P/RPS 15.14 13.47 19.02 17.83 20.46 16.73 14.11 1.18%
P/EPS -219.81 -957.30 -32.62 36.98 -59.18 101.89 32.04 -
EY -0.45 -0.10 -3.07 2.70 -1.69 0.98 3.12 -
DY 0.72 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.74 0.91 1.06 1.04 1.13 1.15 -12.10%

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