[NSOP] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -37.33%
YoY- -89.07%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 96,249 106,395 82,636 88,246 100,128 57,527 45,227 13.40%
PBT 34,020 59,441 36,508 11,687 77,925 25,359 14,239 15.60%
Tax -8,050 -14,466 -9,322 -3,457 -19,034 -6,298 -2,964 18.10%
NP 25,970 44,975 27,186 8,230 58,891 19,061 11,275 14.90%
-
NP to SH 20,638 38,400 22,927 5,531 50,583 16,459 10,026 12.77%
-
Tax Rate 23.66% 24.34% 25.53% 29.58% 24.43% 24.84% 20.82% -
Total Cost 70,279 61,420 55,450 80,016 41,237 38,466 33,952 12.87%
-
Net Worth 381,898 330,660 305,269 291,287 301,900 269,710 210,715 10.40%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 27,378 24,577 21,068 21,042 24,571 12,625 11,076 16.26%
Div Payout % 132.66% 64.00% 91.89% 380.45% 48.58% 76.71% 110.48% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 381,898 330,660 305,269 291,287 301,900 269,710 210,715 10.40%
NOSH 70,202 70,203 70,176 70,189 70,209 70,237 69,773 0.10%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 26.98% 42.27% 32.90% 9.33% 58.82% 33.13% 24.93% -
ROE 5.40% 11.61% 7.51% 1.90% 16.75% 6.10% 4.76% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 137.10 151.55 117.75 125.72 142.61 81.90 64.82 13.28%
EPS 29.40 54.70 32.67 7.88 72.05 23.43 14.37 12.65%
DPS 39.00 35.00 30.00 30.00 35.00 18.00 16.00 15.99%
NAPS 5.44 4.71 4.35 4.15 4.30 3.84 3.02 10.29%
Adjusted Per Share Value based on latest NOSH - 70,189
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 137.10 151.56 117.71 125.70 142.63 81.94 64.42 13.40%
EPS 29.40 54.70 32.66 7.88 72.05 23.45 14.28 12.77%
DPS 39.00 35.01 30.01 29.97 35.00 17.99 15.78 16.26%
NAPS 5.44 4.7101 4.3484 4.1493 4.3005 3.8419 3.0016 10.40%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 6.05 5.40 4.56 3.90 4.60 3.56 2.70 -
P/RPS 4.41 3.56 3.87 3.10 3.23 4.35 4.17 0.93%
P/EPS 20.58 9.87 13.96 49.49 6.38 15.19 18.79 1.52%
EY 4.86 10.13 7.16 2.02 15.66 6.58 5.32 -1.49%
DY 6.45 6.48 6.58 7.69 7.61 5.06 5.93 1.40%
P/NAPS 1.11 1.15 1.05 0.94 1.07 0.93 0.89 3.74%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 23/08/12 26/08/11 27/08/10 28/08/09 29/08/08 24/08/07 29/08/06 -
Price 6.12 5.00 4.98 4.03 4.00 3.50 2.87 -
P/RPS 4.46 3.30 4.23 3.21 2.80 4.27 4.43 0.11%
P/EPS 20.82 9.14 15.24 51.14 5.55 14.94 19.97 0.69%
EY 4.80 10.94 6.56 1.96 18.01 6.70 5.01 -0.71%
DY 6.37 7.00 6.02 7.44 8.75 5.14 5.57 2.25%
P/NAPS 1.13 1.06 1.14 0.97 0.93 0.91 0.95 2.93%

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