Highlights

[NSOP] QoQ Quarter Result on 2011-06-30 [#2]

Stock [NSOP]: NEGRI SEMBILAN OIL PALMS BHD
Announcement Date 26-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     17.13%    YoY -     160.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 20,360 25,519 27,499 32,151 27,996 25,872 20,376 -0.05%
  QoQ % -20.22% -7.20% -14.47% 14.84% 8.21% 26.97% -
  Horiz. % 99.92% 125.24% 134.96% 157.79% 137.40% 126.97% 100.00%
PBT 5,379 7,973 13,360 18,364 14,544 17,570 8,963 -28.83%
  QoQ % -32.53% -40.32% -27.25% 26.27% -17.22% 96.03% -
  Horiz. % 60.01% 88.95% 149.06% 204.89% 162.27% 196.03% 100.00%
Tax -1,188 -1,837 -3,434 -4,279 -3,537 -4,488 -2,162 -32.89%
  QoQ % 35.33% 46.51% 19.75% -20.98% 21.19% -107.59% -
  Horiz. % 54.95% 84.97% 158.83% 197.92% 163.60% 207.59% 100.00%
NP 4,191 6,136 9,926 14,085 11,007 13,082 6,801 -27.56%
  QoQ % -31.70% -38.18% -29.53% 27.96% -15.86% 92.35% -
  Horiz. % 61.62% 90.22% 145.95% 207.10% 161.84% 192.35% 100.00%
NP to SH 3,741 4,189 8,059 11,366 9,704 11,396 5,934 -26.46%
  QoQ % -10.69% -48.02% -29.10% 17.13% -14.85% 92.05% -
  Horiz. % 63.04% 70.59% 135.81% 191.54% 163.53% 192.05% 100.00%
Tax Rate 22.09 % 23.04 % 25.70 % 23.30 % 24.32 % 25.54 % 24.12 % -5.69%
  QoQ % -4.12% -10.35% 10.30% -4.19% -4.78% 5.89% -
  Horiz. % 91.58% 95.52% 106.55% 96.60% 100.83% 105.89% 100.00%
Total Cost 16,169 19,383 17,573 18,066 16,989 12,790 13,575 12.35%
  QoQ % -16.58% 10.30% -2.73% 6.34% 32.83% -5.78% -
  Horiz. % 119.11% 142.78% 129.45% 133.08% 125.15% 94.22% 100.00%
Net Worth 384,706 377,686 334,855 330,660 327,913 317,374 313,905 14.51%
  QoQ % 1.86% 12.79% 1.27% 0.84% 3.32% 1.11% -
  Horiz. % 122.56% 120.32% 106.67% 105.34% 104.46% 101.11% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 10,530 - 16,848 - 12,639 - 11,938 -8.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 88.21% 0.00% 141.13% 0.00% 105.87% 0.00% 100.00%
Div Payout % 281.48 % - % 209.06 % - % 130.25 % - % 201.18 % 25.07%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 139.91% 0.00% 103.92% 0.00% 64.74% 0.00% 100.00%
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 384,706 377,686 334,855 330,660 327,913 317,374 313,905 14.51%
  QoQ % 1.86% 12.79% 1.27% 0.84% 3.32% 1.11% -
  Horiz. % 122.56% 120.32% 106.67% 105.34% 104.46% 101.11% 100.00%
NOSH 70,202 70,202 70,200 70,203 70,217 70,215 70,224 -0.02%
  QoQ % 0.00% 0.00% -0.00% -0.02% 0.00% -0.01% -
  Horiz. % 99.97% 99.97% 99.97% 99.97% 99.99% 99.99% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 20.58 % 24.04 % 36.10 % 43.81 % 39.32 % 50.56 % 33.38 % -27.54%
  QoQ % -14.39% -33.41% -17.60% 11.42% -22.23% 51.47% -
  Horiz. % 61.65% 72.02% 108.15% 131.25% 117.80% 151.47% 100.00%
ROE 0.97 % 1.11 % 2.41 % 3.44 % 2.96 % 3.59 % 1.89 % -35.87%
  QoQ % -12.61% -53.94% -29.94% 16.22% -17.55% 89.95% -
  Horiz. % 51.32% 58.73% 127.51% 182.01% 156.61% 189.95% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 29.00 36.35 39.17 45.80 39.87 36.85 29.02 -0.05%
  QoQ % -20.22% -7.20% -14.48% 14.87% 8.20% 26.98% -
  Horiz. % 99.93% 125.26% 134.98% 157.82% 137.39% 126.98% 100.00%
EPS 5.33 5.97 11.48 16.19 13.82 16.23 8.45 -26.43%
  QoQ % -10.72% -48.00% -29.09% 17.15% -14.85% 92.07% -
  Horiz. % 63.08% 70.65% 135.86% 191.60% 163.55% 192.07% 100.00%
DPS 15.00 0.00 24.00 0.00 18.00 0.00 17.00 -8.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 88.24% 0.00% 141.18% 0.00% 105.88% 0.00% 100.00%
NAPS 5.4800 5.3800 4.7700 4.7100 4.6700 4.5200 4.4700 14.53%
  QoQ % 1.86% 12.79% 1.27% 0.86% 3.32% 1.12% -
  Horiz. % 122.60% 120.36% 106.71% 105.37% 104.47% 101.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 70,202
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 29.00 36.35 39.17 45.80 39.88 36.85 29.02 -0.05%
  QoQ % -20.22% -7.20% -14.48% 14.84% 8.22% 26.98% -
  Horiz. % 99.93% 125.26% 134.98% 157.82% 137.42% 126.98% 100.00%
EPS 5.33 5.97 11.48 16.19 13.82 16.23 8.45 -26.43%
  QoQ % -10.72% -48.00% -29.09% 17.15% -14.85% 92.07% -
  Horiz. % 63.08% 70.65% 135.86% 191.60% 163.55% 192.07% 100.00%
DPS 15.00 0.00 24.00 0.00 18.00 0.00 17.01 -8.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 88.18% 0.00% 141.09% 0.00% 105.82% 0.00% 100.00%
NAPS 5.4800 5.3800 4.7699 4.7101 4.6710 4.5209 4.4715 14.51%
  QoQ % 1.86% 12.79% 1.27% 0.84% 3.32% 1.10% -
  Horiz. % 122.55% 120.32% 106.67% 105.34% 104.46% 101.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 6.0600 5.5500 5.0900 5.4000 5.2400 5.2500 4.9400 -
P/RPS 20.90 15.27 12.99 11.79 13.14 14.25 17.03 14.61%
  QoQ % 36.87% 17.55% 10.18% -10.27% -7.79% -16.32% -
  Horiz. % 122.72% 89.67% 76.28% 69.23% 77.16% 83.68% 100.00%
P/EPS 113.72 93.01 44.34 33.35 37.92 32.35 58.46 55.77%
  QoQ % 22.27% 109.77% 32.95% -12.05% 17.22% -44.66% -
  Horiz. % 194.53% 159.10% 75.85% 57.05% 64.86% 55.34% 100.00%
EY 0.88 1.08 2.26 3.00 2.64 3.09 1.71 -35.76%
  QoQ % -18.52% -52.21% -24.67% 13.64% -14.56% 80.70% -
  Horiz. % 51.46% 63.16% 132.16% 175.44% 154.39% 180.70% 100.00%
DY 2.48 0.00 4.72 0.00 3.44 0.00 3.44 -19.58%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 72.09% 0.00% 137.21% 0.00% 100.00% 0.00% 100.00%
P/NAPS 1.11 1.03 1.07 1.15 1.12 1.16 1.11 -
  QoQ % 7.77% -3.74% -6.96% 2.68% -3.45% 4.50% -
  Horiz. % 100.00% 92.79% 96.40% 103.60% 100.90% 104.50% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 29/02/12 25/11/11 26/08/11 27/05/11 28/02/11 26/11/10 -
Price 6.0000 6.0800 5.4000 5.0000 5.3500 5.2000 5.1000 -
P/RPS 20.69 16.73 13.79 10.92 13.42 14.11 17.58 11.46%
  QoQ % 23.67% 21.32% 26.28% -18.63% -4.89% -19.74% -
  Horiz. % 117.69% 95.16% 78.44% 62.12% 76.34% 80.26% 100.00%
P/EPS 112.59 101.89 47.04 30.88 38.71 32.04 60.36 51.47%
  QoQ % 10.50% 116.60% 52.33% -20.23% 20.82% -46.92% -
  Horiz. % 186.53% 168.80% 77.93% 51.16% 64.13% 53.08% 100.00%
EY 0.89 0.98 2.13 3.24 2.58 3.12 1.66 -33.98%
  QoQ % -9.18% -53.99% -34.26% 25.58% -17.31% 87.95% -
  Horiz. % 53.61% 59.04% 128.31% 195.18% 155.42% 187.95% 100.00%
DY 2.50 0.00 4.44 0.00 3.36 0.00 3.33 -17.38%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.08% 0.00% 133.33% 0.00% 100.90% 0.00% 100.00%
P/NAPS 1.09 1.13 1.13 1.06 1.15 1.15 1.14 -2.94%
  QoQ % -3.54% 0.00% 6.60% -7.83% 0.00% 0.88% -
  Horiz. % 95.61% 99.12% 99.12% 92.98% 100.88% 100.88% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

366  285  645  1168 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.195-0.005 
 SAPNRG 0.12+0.005 
 BINTAI 0.85+0.055 
 VIVOCOM 1.13+0.12 
 KANGER 0.19+0.005 
 BIOHLDG 0.3150.00 
 ASB 0.17+0.005 
 SOLUTN 1.32+0.05 
 TDM 0.29+0.025 
 KNM 0.205+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS