[NSOP] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -29.71%
YoY- -92.33%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 82,636 82,825 79,336 77,727 88,246 96,276 105,456 -15.04%
PBT 36,508 40,081 36,769 7,236 11,687 17,774 29,117 16.32%
Tax -9,322 -9,443 -8,984 -1,871 -3,457 -5,609 -7,948 11.24%
NP 27,186 30,638 27,785 5,365 8,230 12,165 21,169 18.20%
-
NP to SH 22,927 26,332 24,075 3,888 5,531 8,826 16,519 24.50%
-
Tax Rate 25.53% 23.56% 24.43% 25.86% 29.58% 31.56% 27.30% -
Total Cost 55,450 52,187 51,551 72,362 80,016 84,111 84,287 -24.41%
-
Net Worth 305,269 309,639 298,938 298,525 291,287 288,039 287,837 4.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 21,068 21,068 17,544 17,544 21,042 21,042 28,079 -17.47%
Div Payout % 91.89% 80.01% 72.87% 451.25% 380.45% 238.42% 169.98% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 305,269 309,639 298,938 298,525 291,287 288,039 287,837 4.00%
NOSH 70,176 70,213 70,173 70,241 70,189 70,082 70,204 -0.02%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 32.90% 36.99% 35.02% 6.90% 9.33% 12.64% 20.07% -
ROE 7.51% 8.50% 8.05% 1.30% 1.90% 3.06% 5.74% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 117.75 117.96 113.06 110.66 125.72 137.37 150.21 -15.02%
EPS 32.67 37.50 34.31 5.54 7.88 12.59 23.53 24.53%
DPS 30.00 30.00 25.00 25.00 30.00 30.00 40.00 -17.49%
NAPS 4.35 4.41 4.26 4.25 4.15 4.11 4.10 4.03%
Adjusted Per Share Value based on latest NOSH - 70,241
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 117.71 117.98 113.01 110.72 125.70 137.14 150.22 -15.04%
EPS 32.66 37.51 34.29 5.54 7.88 12.57 23.53 24.50%
DPS 30.01 30.01 24.99 24.99 29.97 29.97 40.00 -17.47%
NAPS 4.3484 4.4107 4.2583 4.2524 4.1493 4.103 4.1001 4.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 4.56 4.54 4.20 4.20 3.90 3.52 3.20 -
P/RPS 3.87 3.85 3.71 3.80 3.10 2.56 2.13 49.06%
P/EPS 13.96 12.11 12.24 75.88 49.49 27.95 13.60 1.76%
EY 7.16 8.26 8.17 1.32 2.02 3.58 7.35 -1.73%
DY 6.58 6.61 5.95 5.95 7.69 8.52 12.50 -34.88%
P/NAPS 1.05 1.03 0.99 0.99 0.94 0.86 0.78 21.98%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 26/05/10 25/02/10 23/11/09 28/08/09 28/05/09 27/02/09 -
Price 4.98 4.34 4.30 4.18 4.03 3.98 3.52 -
P/RPS 4.23 3.68 3.80 3.78 3.21 2.90 2.34 48.55%
P/EPS 15.24 11.57 12.53 75.52 51.14 31.60 14.96 1.24%
EY 6.56 8.64 7.98 1.32 1.96 3.16 6.68 -1.20%
DY 6.02 6.91 5.81 5.98 7.44 7.54 11.36 -34.59%
P/NAPS 1.14 0.98 1.01 0.98 0.97 0.97 0.86 20.73%

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