[NSOP] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -37.33%
YoY- -89.07%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 82,825 79,336 77,727 88,246 96,276 105,456 110,783 -17.64%
PBT 40,081 36,769 7,236 11,687 17,774 29,117 79,736 -36.80%
Tax -9,443 -8,984 -1,871 -3,457 -5,609 -7,948 -19,676 -38.72%
NP 30,638 27,785 5,365 8,230 12,165 21,169 60,060 -36.18%
-
NP to SH 26,332 24,075 3,888 5,531 8,826 16,519 50,716 -35.42%
-
Tax Rate 23.56% 24.43% 25.86% 29.58% 31.56% 27.30% 24.68% -
Total Cost 52,187 51,551 72,362 80,016 84,111 84,287 50,723 1.91%
-
Net Worth 309,639 298,938 298,525 291,287 288,039 287,837 309,458 0.03%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 21,068 17,544 17,544 21,042 21,042 28,079 28,079 -17.44%
Div Payout % 80.01% 72.87% 451.25% 380.45% 238.42% 169.98% 55.37% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 309,639 298,938 298,525 291,287 288,039 287,837 309,458 0.03%
NOSH 70,213 70,173 70,241 70,189 70,082 70,204 70,171 0.03%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 36.99% 35.02% 6.90% 9.33% 12.64% 20.07% 54.21% -
ROE 8.50% 8.05% 1.30% 1.90% 3.06% 5.74% 16.39% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 117.96 113.06 110.66 125.72 137.37 150.21 157.87 -17.67%
EPS 37.50 34.31 5.54 7.88 12.59 23.53 72.27 -35.45%
DPS 30.00 25.00 25.00 30.00 30.00 40.00 40.00 -17.46%
NAPS 4.41 4.26 4.25 4.15 4.11 4.10 4.41 0.00%
Adjusted Per Share Value based on latest NOSH - 70,189
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 117.98 113.01 110.72 125.70 137.14 150.22 157.81 -17.64%
EPS 37.51 34.29 5.54 7.88 12.57 23.53 72.24 -35.42%
DPS 30.01 24.99 24.99 29.97 29.97 40.00 40.00 -17.44%
NAPS 4.4107 4.2583 4.2524 4.1493 4.103 4.1001 4.4081 0.03%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 4.54 4.20 4.20 3.90 3.52 3.20 3.68 -
P/RPS 3.85 3.71 3.80 3.10 2.56 2.13 2.33 39.80%
P/EPS 12.11 12.24 75.88 49.49 27.95 13.60 5.09 78.31%
EY 8.26 8.17 1.32 2.02 3.58 7.35 19.64 -43.89%
DY 6.61 5.95 5.95 7.69 8.52 12.50 10.87 -28.24%
P/NAPS 1.03 0.99 0.99 0.94 0.86 0.78 0.83 15.49%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 23/11/09 28/08/09 28/05/09 27/02/09 28/11/08 -
Price 4.34 4.30 4.18 4.03 3.98 3.52 3.10 -
P/RPS 3.68 3.80 3.78 3.21 2.90 2.34 1.96 52.25%
P/EPS 11.57 12.53 75.52 51.14 31.60 14.96 4.29 93.87%
EY 8.64 7.98 1.32 1.96 3.16 6.68 23.31 -48.43%
DY 6.91 5.81 5.98 7.44 7.54 11.36 12.90 -34.06%
P/NAPS 0.98 1.01 0.98 0.97 0.97 0.86 0.70 25.17%

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