[NSOP] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -46.57%
YoY- -80.06%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 105,529 95,402 82,825 96,276 86,209 54,497 43,932 15.71%
PBT 45,076 48,446 40,081 17,774 68,147 21,736 12,474 23.85%
Tax -10,738 -11,985 -9,443 -5,609 -16,626 -5,464 -2,897 24.37%
NP 34,338 36,461 30,638 12,165 51,521 16,272 9,577 23.69%
-
NP to SH 27,355 31,399 26,332 8,826 44,259 14,181 8,778 20.83%
-
Tax Rate 23.82% 24.74% 23.56% 31.56% 24.40% 25.14% 23.22% -
Total Cost 71,191 58,941 52,187 84,111 34,688 38,225 34,355 12.89%
-
Net Worth 384,706 327,913 309,639 288,039 300,560 271,023 211,314 10.49%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 27,378 24,577 21,068 21,042 24,571 12,625 11,076 16.26%
Div Payout % 100.09% 78.27% 80.01% 238.42% 55.52% 89.03% 126.18% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 384,706 327,913 309,639 288,039 300,560 271,023 211,314 10.49%
NOSH 70,202 70,217 70,213 70,082 70,224 70,213 69,511 0.16%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 32.54% 38.22% 36.99% 12.64% 59.76% 29.86% 21.80% -
ROE 7.11% 9.58% 8.50% 3.06% 14.73% 5.23% 4.15% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 150.32 135.87 117.96 137.37 122.76 77.62 63.20 15.52%
EPS 38.97 44.72 37.50 12.59 63.03 20.20 12.63 20.63%
DPS 39.00 35.00 30.00 30.00 35.00 18.00 16.00 15.99%
NAPS 5.48 4.67 4.41 4.11 4.28 3.86 3.04 10.30%
Adjusted Per Share Value based on latest NOSH - 70,082
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 150.30 135.88 117.97 137.12 122.78 77.62 62.57 15.71%
EPS 38.96 44.72 37.50 12.57 63.04 20.20 12.50 20.83%
DPS 38.99 35.00 30.01 29.97 35.00 17.98 15.78 16.25%
NAPS 5.4793 4.6704 4.4101 4.1025 4.2808 3.8601 3.0097 10.49%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 6.06 5.24 4.54 3.52 4.06 3.14 2.57 -
P/RPS 4.03 3.86 3.85 2.56 3.31 4.05 4.07 -0.16%
P/EPS 15.55 11.72 12.11 27.95 6.44 15.55 20.35 -4.38%
EY 6.43 8.53 8.26 3.58 15.52 6.43 4.91 4.59%
DY 6.44 6.68 6.61 8.52 8.62 5.73 6.23 0.55%
P/NAPS 1.11 1.12 1.03 0.86 0.95 0.81 0.85 4.54%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 27/05/11 26/05/10 28/05/09 30/05/08 25/05/07 26/05/06 -
Price 6.00 5.35 4.34 3.98 4.68 3.54 2.68 -
P/RPS 3.99 3.94 3.68 2.90 3.81 4.56 4.24 -1.00%
P/EPS 15.40 11.96 11.57 31.60 7.43 17.53 21.22 -5.19%
EY 6.49 8.36 8.64 3.16 13.47 5.71 4.71 5.48%
DY 6.50 6.54 6.91 7.54 7.48 5.08 5.97 1.42%
P/NAPS 1.09 1.15 0.98 0.97 1.09 0.92 0.88 3.62%

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