[NSOP] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 5.53%
YoY- 78.13%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 93,970 70,849 91,657 113,518 81,888 77,727 110,783 -2.70%
PBT 28,708 226 33,762 63,838 36,139 7,236 79,736 -15.64%
Tax -6,885 962 -7,301 -15,738 -9,409 -1,871 -19,676 -16.04%
NP 21,823 1,188 26,461 48,100 26,730 5,365 60,060 -15.51%
-
NP to SH 18,095 543 20,980 40,525 22,750 3,888 50,716 -15.77%
-
Tax Rate 23.98% -425.66% 21.62% 24.65% 26.04% 25.86% 24.68% -
Total Cost 72,147 69,661 65,196 65,418 55,158 72,362 50,723 6.04%
-
Net Worth 389,621 384,004 394,535 334,855 313,905 298,525 309,458 3.91%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 6,318 6,318 20,358 29,487 22,470 17,544 28,079 -22.00%
Div Payout % 34.92% 1,163.57% 97.04% 72.76% 98.77% 451.25% 55.37% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 389,621 384,004 394,535 334,855 313,905 298,525 309,458 3.91%
NOSH 70,202 70,202 70,202 70,200 70,224 70,241 70,171 0.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 23.22% 1.68% 28.87% 42.37% 32.64% 6.90% 54.21% -
ROE 4.64% 0.14% 5.32% 12.10% 7.25% 1.30% 16.39% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 133.86 100.92 130.56 161.71 116.61 110.66 157.87 -2.71%
EPS 25.78 0.77 29.89 57.73 32.40 5.54 72.27 -15.77%
DPS 9.00 9.00 29.00 42.00 32.00 25.00 40.00 -22.00%
NAPS 5.55 5.47 5.62 4.77 4.47 4.25 4.41 3.90%
Adjusted Per Share Value based on latest NOSH - 70,200
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 133.86 100.92 130.56 161.70 116.65 110.72 157.81 -2.70%
EPS 25.78 0.77 29.89 57.73 32.41 5.54 72.24 -15.77%
DPS 9.00 9.00 29.00 42.00 32.01 24.99 40.00 -22.00%
NAPS 5.55 5.47 5.62 4.7699 4.4715 4.2524 4.4081 3.91%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 5.45 5.40 5.90 5.09 4.94 4.20 3.68 -
P/RPS 4.07 5.35 4.52 3.15 4.24 3.80 2.33 9.73%
P/EPS 21.14 698.14 19.74 8.82 15.25 75.88 5.09 26.77%
EY 4.73 0.14 5.07 11.34 6.56 1.32 19.64 -21.11%
DY 1.65 1.67 4.92 8.25 6.48 5.95 10.87 -26.95%
P/NAPS 0.98 0.99 1.05 1.07 1.11 0.99 0.83 2.80%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 29/11/13 30/11/12 25/11/11 26/11/10 23/11/09 28/11/08 -
Price 5.50 5.65 5.80 5.40 5.10 4.18 3.10 -
P/RPS 4.11 5.60 4.44 3.34 4.37 3.78 1.96 13.12%
P/EPS 21.34 730.46 19.41 9.35 15.74 75.52 4.29 30.63%
EY 4.69 0.14 5.15 10.69 6.35 1.32 23.31 -23.44%
DY 1.64 1.59 5.00 7.78 6.27 5.98 12.90 -29.07%
P/NAPS 0.99 1.03 1.03 1.13 1.14 0.98 0.70 5.94%

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