[NSOP] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 8.56%
YoY- 301.47%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 85,613 87,132 82,668 88,444 75,157 96,249 106,395 -3.55%
PBT 18,383 5,148 -12,334 31,297 7,310 34,020 59,441 -17.75%
Tax -3,987 -1,732 4,654 -7,107 -825 -8,050 -14,466 -19.31%
NP 14,396 3,416 -7,680 24,190 6,485 25,970 44,975 -17.27%
-
NP to SH 10,238 3,460 -5,909 19,929 4,964 20,638 38,400 -19.75%
-
Tax Rate 21.69% 33.64% - 22.71% 11.29% 23.66% 24.34% -
Total Cost 71,217 83,716 90,348 64,254 68,672 70,279 61,420 2.49%
-
Net Worth 596,717 545,383 351,010 388,217 378,388 381,898 330,660 10.32%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 4,212 4,210 4,911 7,020 12,636 27,378 24,577 -25.45%
Div Payout % 41.14% 121.70% 0.00% 35.23% 254.56% 132.66% 64.00% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 596,717 545,383 351,010 388,217 378,388 381,898 330,660 10.32%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,203 -0.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 16.82% 3.92% -9.29% 27.35% 8.63% 26.98% 42.27% -
ROE 1.72% 0.63% -1.68% 5.13% 1.31% 5.40% 11.61% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 121.95 124.14 117.76 125.99 107.06 137.10 151.55 -3.55%
EPS 14.58 4.93 -8.42 28.39 7.07 29.40 54.70 -19.76%
DPS 6.00 6.00 7.00 10.00 18.00 39.00 35.00 -25.44%
NAPS 8.50 7.77 5.00 5.53 5.39 5.44 4.71 10.33%
Adjusted Per Share Value based on latest NOSH - 70,202
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 121.95 124.12 117.76 125.99 107.06 137.10 151.56 -3.55%
EPS 14.58 4.93 -8.42 28.39 7.07 29.40 54.70 -19.76%
DPS 6.00 6.00 7.00 10.00 18.00 39.00 35.01 -25.45%
NAPS 8.50 7.7688 5.00 5.53 5.39 5.44 4.7101 10.32%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 4.06 3.91 5.00 5.84 5.48 6.05 5.40 -
P/RPS 3.33 3.15 4.25 4.64 5.12 4.41 3.56 -1.10%
P/EPS 27.84 79.32 -59.40 20.57 77.50 20.58 9.87 18.84%
EY 3.59 1.26 -1.68 4.86 1.29 4.86 10.13 -15.86%
DY 1.48 1.53 1.40 1.71 3.28 6.45 6.48 -21.79%
P/NAPS 0.48 0.50 1.00 1.06 1.02 1.11 1.15 -13.54%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/08/17 25/08/16 27/08/15 28/08/14 30/08/13 23/08/12 26/08/11 -
Price 4.00 3.91 4.10 5.72 5.20 6.12 5.00 -
P/RPS 3.28 3.15 3.48 4.54 4.86 4.46 3.30 -0.10%
P/EPS 27.43 79.32 -48.71 20.15 73.54 20.82 9.14 20.08%
EY 3.65 1.26 -2.05 4.96 1.36 4.80 10.94 -16.70%
DY 1.50 1.53 1.71 1.75 3.46 6.37 7.00 -22.62%
P/NAPS 0.47 0.50 0.82 1.03 0.96 1.13 1.06 -12.66%

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