[NSOP] QoQ Cumulative Quarter 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- 38.25%

YoY- 104.39%

Quarter Report

NSOP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Cumulative Result
Revenue	43,231	20,360	113,165	87,646	60,147	27,996	86,612	-37.10%
YoY %	112.33%	-82.01%	29.12%	45.72%	114.84%	-67.68%	-	-
Horiz. %	49.91%	23.51%	130.66%	101.19%	69.44%	32.32%	100.00%	-
PBT	12,687	5,379	54,241	46,268	32,908	14,544	40,164	-53.65%
YoY %	135.86%	-90.08%	17.23%	40.60%	126.27%	-63.79%	-	-
Horiz. %	31.59%	13.39%	135.05%	115.20%	81.93%	36.21%	100.00%	-
Tax	-2,779	-1,188	-13,087	-11,250	-7,816	-3,537	-10,244	-58.12%
YoY %	-133.92%	90.92%	-16.33%	-43.94%	-120.98%	65.47%	-	-
Horiz. %	27.13%	11.60%	127.75%	109.82%	76.30%	34.53%	100.00%	-
NP	9,908	4,191	41,154	35,018	25,092	11,007	29,920	-52.16%
YoY %	136.41%	-89.82%	17.52%	39.56%	127.96%	-63.21%	-	-
Horiz. %	33.11%	14.01%	137.55%	117.04%	83.86%	36.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,390	3,741	33,318	29,129	21,070	9,704	25,648	-52.55%
YoY %	124.27%	-88.77%	14.38%	38.25%	117.13%	-62.16%	-	-
Horiz. %	32.71%	14.59%	129.90%	113.57%	82.15%	37.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.90%	22.09%	24.13%	24.31%	23.75%	24.32%	25.51%	-
YoY %	-0.86%	-8.45%	-0.74%	2.36%	-2.34%	-4.66%	-	-
Horiz. %	85.85%	86.59%	94.59%	95.30%	93.10%	95.34%	100.00%	-
Total Cost	33,323	16,169	72,011	52,628	35,055	16,989	56,692	-29.85%
YoY %	106.09%	-77.55%	36.83%	50.13%	106.34%	-70.03%	-	-
Horiz. %	58.78%	28.52%	127.02%	92.83%	61.83%	29.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	381,898	384,706	377,686	334,888	330,688	327,913	317,352	13.14%
YoY %	-0.73%	1.86%	12.78%	1.27%	0.85%	3.33%	-	-
Horiz. %	120.34%	121.22%	119.01%	105.53%	104.20%	103.33%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Dividend
Div	10,530	10,530	29,484	29,487	12,637	12,639	22,467	-39.69%
YoY %	0.00%	-64.29%	-0.01%	133.34%	-0.02%	-43.74%	-	-
Horiz. %	46.87%	46.87%	131.23%	131.25%	56.25%	56.26%	100.00%	-
Div Payout %	125.51%	281.48%	88.50%	101.23%	59.98%	130.25%	87.60%	-
YoY %	-55.41%	218.06%	-12.58%	68.77%	-53.95%	48.69%	-	-
Horiz. %	143.28%	321.32%	101.03%	115.56%	68.47%	148.69%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Equity
Net Worth	381,898	384,706	377,686	334,888	330,688	327,913	317,352	13.14%
YoY %	-0.73%	1.86%	12.78%	1.27%	0.85%	3.33%	-	-
Horiz. %	120.34%	121.22%	119.01%	105.53%	104.20%	103.33%	100.00%	-
NOSH	70,202	70,202	70,202	70,207	70,209	70,217	70,210	-0.00%
YoY %	0.00%	0.00%	-0.01%	-0.00%	-0.01%	0.01%	-	-
Horiz. %	99.99%	99.99%	99.99%	100.00%	100.00%	100.01%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Ratio Analysis
NP Margin	22.92%	20.58%	36.37%	39.95%	41.72%	39.32%	34.54%	-
YoY %	11.37%	-43.41%	-8.96%	-4.24%	6.10%	13.84%	-	-
Horiz. %	66.36%	59.58%	105.30%	115.66%	120.79%	113.84%	100.00%	-
ROE	2.20%	0.97%	8.82%	8.70%	6.37%	2.96%	8.08%	-
YoY %	126.80%	-89.00%	1.38%	36.58%	115.20%	-63.37%	-	-
Horiz. %	27.23%	12.00%	109.16%	107.67%	78.84%	36.63%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Per Share
RPS	61.58	29.00	161.20	124.84	85.67	39.87	123.36	-37.09%
YoY %	112.34%	-82.01%	29.13%	45.72%	114.87%	-67.68%	-	-
Horiz. %	49.92%	23.51%	130.67%	101.20%	69.45%	32.32%	100.00%	-
EPS	11.95	5.33	47.46	41.49	30.01	13.82	36.53	-52.55%
YoY %	124.20%	-88.77%	14.39%	38.25%	117.15%	-62.17%	-	-
Horiz. %	32.71%	14.59%	129.92%	113.58%	82.15%	37.83%	100.00%	-
DPS	15.00	15.00	42.00	42.00	18.00	18.00	32.00	-39.68%
YoY %	0.00%	-64.29%	0.00%	133.33%	0.00%	-43.75%	-	-
Horiz. %	46.88%	46.88%	131.25%	131.25%	56.25%	56.25%	100.00%	-
NAPS	5.44	5.48	5.38	4.77	4.71	4.67	4.52	13.15%
YoY %	-0.73%	1.86%	12.79%	1.27%	0.86%	3.32%	-	-
Horiz. %	120.35%	121.24%	119.03%	105.53%	104.20%	103.32%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 70,200
RPS	61.58	29.00	161.20	124.85	85.68	39.88	123.38	-37.10%
YoY %	112.34%	-82.01%	29.11%	45.72%	114.84%	-67.68%	-	-
Horiz. %	49.91%	23.50%	130.65%	101.19%	69.44%	32.32%	100.00%	-
EPS	11.95	5.33	47.46	41.49	30.01	13.82	36.53	-52.55%
YoY %	124.20%	-88.77%	14.39%	38.25%	117.15%	-62.17%	-	-
Horiz. %	32.71%	14.59%	129.92%	113.58%	82.15%	37.83%	100.00%	-
DPS	15.00	15.00	42.00	42.00	18.00	18.00	32.00	-39.68%
YoY %	0.00%	-64.29%	0.00%	133.33%	0.00%	-43.75%	-	-
Horiz. %	46.88%	46.88%	131.25%	131.25%	56.25%	56.25%	100.00%	-
NAPS	5.44	5.48	5.38	4.7704	4.7105	4.671	4.5206	13.14%
YoY %	-0.73%	1.86%	12.78%	1.27%	0.85%	3.33%	-	-
Horiz. %	120.34%	121.22%	119.01%	105.53%	104.20%	103.33%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	-
Price	6.05	6.06	5.55	5.09	5.40	5.24	5.25	-
P/RPS	9.82	20.90	3.44	4.08	6.30	13.14	4.26	74.59%
YoY %	-53.01%	507.56%	-15.69%	-35.24%	-52.05%	208.45%	-	-
Horiz. %	230.52%	490.61%	80.75%	95.77%	147.89%	308.45%	100.00%	-
P/EPS	50.62	113.72	11.69	12.27	17.99	37.92	14.37	131.69%
YoY %	-55.49%	872.80%	-4.73%	-31.80%	-52.56%	163.88%	-	-
Horiz. %	352.26%	791.37%	81.35%	85.39%	125.19%	263.88%	100.00%	-
EY	1.98	0.88	8.55	8.15	5.56	2.64	6.96	-56.77%
YoY %	125.00%	-89.71%	4.91%	46.58%	110.61%	-62.07%	-	-
Horiz. %	28.45%	12.64%	122.84%	117.10%	79.89%	37.93%	100.00%	-
DY	2.48	2.48	7.57	8.25	3.33	3.44	6.10	-45.15%
YoY %	0.00%	-67.24%	-8.24%	147.75%	-3.20%	-43.61%	-	-
Horiz. %	40.66%	40.66%	124.10%	135.25%	54.59%	56.39%	100.00%	-
P/NAPS	1.11	1.11	1.03	1.07	1.15	1.12	1.16	-2.89%
YoY %	0.00%	7.77%	-3.74%	-6.96%	2.68%	-3.45%	-	-
Horiz. %	95.69%	95.69%	88.79%	92.24%	99.14%	96.55%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Announcement Date
Date	23/08/12	25/05/12	29/02/12	25/11/11	26/08/11	27/05/11	28/02/11	-
Price	6.12	6.00	6.08	5.40	5.00	5.35	5.20	-
P/RPS	9.94	20.69	3.77	4.33	5.84	13.42	4.22	77.12%
YoY %	-51.96%	448.81%	-12.93%	-25.86%	-56.48%	218.01%	-	-
Horiz. %	235.55%	490.28%	89.34%	102.61%	138.39%	318.01%	100.00%	-
P/EPS	51.21	112.59	12.81	13.02	16.66	38.71	14.23	135.02%
YoY %	-54.52%	778.92%	-1.61%	-21.85%	-56.96%	172.03%	-	-
Horiz. %	359.87%	791.22%	90.02%	91.50%	117.08%	272.03%	100.00%	-
EY	1.95	0.89	7.81	7.68	6.00	2.58	7.03	-57.50%
YoY %	119.10%	-88.60%	1.69%	28.00%	132.56%	-63.30%	-	-
Horiz. %	27.74%	12.66%	111.10%	109.25%	85.35%	36.70%	100.00%	-
DY	2.45	2.50	6.91	7.78	3.60	3.36	6.15	-45.88%
YoY %	-2.00%	-63.82%	-11.18%	116.11%	7.14%	-45.37%	-	-
Horiz. %	39.84%	40.65%	112.36%	126.50%	58.54%	54.63%	100.00%	-
P/NAPS	1.13	1.09	1.13	1.13	1.06	1.15	1.15	-1.16%
YoY %	3.67%	-3.54%	0.00%	6.60%	-7.83%	0.00%	-	-
Horiz. %	98.26%	94.78%	98.26%	98.26%	92.17%	100.00%	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 ⃤ & 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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 11 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

LBS

LBS BINA GROUP BHD

1000

JCY

JCY INTERNATIONAL BERHAD

654

DSONIC

DATASONIC GROUP BERHAD

435

MPI

MALAYSIAN PACIFIC INDUSTRIES

427

GENTING

GENTING BHD

413

PTRANS

PERAK TRANSIT BERHAD

409

YTLPOWR

YTL POWER INTERNATIONAL BHD

393

HLIND

HONG LEONG INDUSTRIES BHD

386

PBBANK

PUBLIC BANK BHD

355

GENM

GENTING MALAYSIA BERHAD

331

Daily Stocks

0.105

+0.01

235,486,400

JCY

0.795

+0.13

179,473,500

SNS

0.755

+0.105

150,945,100

YNHPROP

0.795

+0.125

146,896,900

HSI-CV7

0.115

+0.005

142,030,300

INIX-OR

0.02

0.00

141,839,900

EKOVEST

0.485

+0.02

126,125,400

TALAMT

0.02

+0.005

123,497,500

HSI-HU8

0.12

0.00

108,947,100

SMART

0.54

+0.08

88,116,100

More active Stocks

VITROX

4.85

+0.60

2,874,200

DLADY

38.00

+0.48

35,100

SUNCON

3.74

+0.43

20,122,900

SAM

6.74

+0.31

1,510,100

6.59

+0.30

32,179,600

GAMUDA

6.40

+0.28

21,310,600

VSTECS

4.29

+0.22

3,633,300

HUPSENG

1.22

+0.21

21,766,400

SUNCON-C5

0.905

+0.205

471,500

IDEAL

3.70

+0.20

5,500

More gainer Stocks

NESTLE

124.00

-2.30

54,200

PETDAG

17.68

-0.42

1,531,600

HSI-CVX

1.12

-0.41

19,500

UTDPLT

24.30

-0.32

397,000

KLK

20.58

-0.28

1,361,900

DIALOG-C1O

0.08

-0.26

150,900

HSI-CVV

0.675

-0.235

15,800

F&N

31.88

-0.22

217,300

ORIENT

6.97

-0.18

1,220,900

HEIM

23.72

-0.18

179,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More