[NSOP] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -89.06%
YoY- -97.41%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 86,412 81,910 93,970 70,849 91,657 113,518 81,888 0.89%
PBT 3,951 -10,922 28,708 226 33,762 63,838 36,139 -30.82%
Tax -1,429 5,066 -6,885 962 -7,301 -15,738 -9,409 -26.93%
NP 2,522 -5,856 21,823 1,188 26,461 48,100 26,730 -32.50%
-
NP to SH 3,388 -4,817 18,095 543 20,980 40,525 22,750 -27.17%
-
Tax Rate 36.17% - 23.98% -425.66% 21.62% 24.65% 26.04% -
Total Cost 83,890 87,766 72,147 69,661 65,196 65,418 55,158 7.23%
-
Net Worth 549,662 351,010 389,621 384,004 394,535 334,855 313,905 9.77%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 4,210 4,212 6,318 6,318 20,358 29,487 22,470 -24.33%
Div Payout % 124.28% 0.00% 34.92% 1,163.57% 97.04% 72.76% 98.77% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 549,662 351,010 389,621 384,004 394,535 334,855 313,905 9.77%
NOSH 70,202 70,202 70,202 70,202 70,202 70,200 70,224 -0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 2.92% -7.15% 23.22% 1.68% 28.87% 42.37% 32.64% -
ROE 0.62% -1.37% 4.64% 0.14% 5.32% 12.10% 7.25% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 123.09 116.68 133.86 100.92 130.56 161.71 116.61 0.90%
EPS 4.83 -6.86 25.78 0.77 29.89 57.73 32.40 -27.16%
DPS 6.00 6.00 9.00 9.00 29.00 42.00 32.00 -24.32%
NAPS 7.83 5.00 5.55 5.47 5.62 4.77 4.47 9.78%
Adjusted Per Share Value based on latest NOSH - 70,202
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 123.07 116.66 133.84 100.91 130.54 161.68 116.63 0.89%
EPS 4.83 -6.86 25.77 0.77 29.88 57.72 32.40 -27.16%
DPS 6.00 6.00 9.00 9.00 29.00 42.00 32.00 -24.32%
NAPS 7.8287 4.9993 5.5493 5.4693 5.6192 4.7692 4.4709 9.77%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 4.10 4.22 5.45 5.40 5.90 5.09 4.94 -
P/RPS 3.33 3.62 4.07 5.35 4.52 3.15 4.24 -3.94%
P/EPS 84.95 -61.50 21.14 698.14 19.74 8.82 15.25 33.10%
EY 1.18 -1.63 4.73 0.14 5.07 11.34 6.56 -24.84%
DY 1.46 1.42 1.65 1.67 4.92 8.25 6.48 -21.97%
P/NAPS 0.52 0.84 0.98 0.99 1.05 1.07 1.11 -11.86%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 26/11/15 27/11/14 29/11/13 30/11/12 25/11/11 26/11/10 -
Price 4.03 4.20 5.50 5.65 5.80 5.40 5.10 -
P/RPS 3.27 3.60 4.11 5.60 4.44 3.34 4.37 -4.71%
P/EPS 83.50 -61.21 21.34 730.46 19.41 9.35 15.74 32.02%
EY 1.20 -1.63 4.69 0.14 5.15 10.69 6.35 -24.22%
DY 1.49 1.43 1.64 1.59 5.00 7.78 6.27 -21.28%
P/NAPS 0.51 0.84 0.99 1.03 1.03 1.13 1.14 -12.53%

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