[NSOP] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -29.71%
YoY- -92.33%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 91,657 113,518 81,888 77,727 110,783 63,817 47,383 11.61%
PBT 33,762 63,838 36,139 7,236 79,736 29,766 18,294 10.74%
Tax -7,301 -15,738 -9,409 -1,871 -19,676 -7,484 -3,556 12.72%
NP 26,461 48,100 26,730 5,365 60,060 22,282 14,738 10.23%
-
NP to SH 20,980 40,525 22,750 3,888 50,716 19,218 12,799 8.57%
-
Tax Rate 21.62% 24.65% 26.04% 25.86% 24.68% 25.14% 19.44% -
Total Cost 65,196 65,418 55,158 72,362 50,723 41,535 32,645 12.20%
-
Net Worth 394,535 334,855 313,905 298,525 309,458 277,892 216,478 10.51%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 20,358 29,487 22,470 17,544 28,079 17,547 11,165 10.51%
Div Payout % 97.04% 72.76% 98.77% 451.25% 55.37% 91.31% 87.24% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 394,535 334,855 313,905 298,525 309,458 277,892 216,478 10.51%
NOSH 70,202 70,200 70,224 70,241 70,171 70,174 70,057 0.03%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 28.87% 42.37% 32.64% 6.90% 54.21% 34.92% 31.10% -
ROE 5.32% 12.10% 7.25% 1.30% 16.39% 6.92% 5.91% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 130.56 161.71 116.61 110.66 157.87 90.94 67.63 11.57%
EPS 29.89 57.73 32.40 5.54 72.27 27.39 18.27 8.54%
DPS 29.00 42.00 32.00 25.00 40.00 25.00 16.00 10.40%
NAPS 5.62 4.77 4.47 4.25 4.41 3.96 3.09 10.47%
Adjusted Per Share Value based on latest NOSH - 70,241
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 130.56 161.70 116.65 110.72 157.81 90.90 67.50 11.61%
EPS 29.89 57.73 32.41 5.54 72.24 27.38 18.23 8.58%
DPS 29.00 42.00 32.01 24.99 40.00 25.00 15.90 10.52%
NAPS 5.62 4.7699 4.4715 4.2524 4.4081 3.9585 3.0836 10.51%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 5.90 5.09 4.94 4.20 3.68 3.60 2.82 -
P/RPS 4.52 3.15 4.24 3.80 2.33 3.96 4.17 1.35%
P/EPS 19.74 8.82 15.25 75.88 5.09 13.15 15.44 4.17%
EY 5.07 11.34 6.56 1.32 19.64 7.61 6.48 -4.00%
DY 4.92 8.25 6.48 5.95 10.87 6.94 5.67 -2.33%
P/NAPS 1.05 1.07 1.11 0.99 0.83 0.91 0.91 2.41%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 25/11/11 26/11/10 23/11/09 28/11/08 30/11/07 28/11/06 -
Price 5.80 5.40 5.10 4.18 3.10 4.00 2.92 -
P/RPS 4.44 3.34 4.37 3.78 1.96 4.40 4.32 0.45%
P/EPS 19.41 9.35 15.74 75.52 4.29 14.61 15.98 3.29%
EY 5.15 10.69 6.35 1.32 23.31 6.85 6.26 -3.19%
DY 5.00 7.78 6.27 5.98 12.90 6.25 5.48 -1.51%
P/NAPS 1.03 1.13 1.14 0.98 0.70 1.01 0.94 1.53%

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