[NSOP] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -89.06%
YoY- -97.41%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 88,444 78,810 74,672 70,849 75,157 81,792 85,349 2.40%
PBT 31,297 29,285 28,985 226 7,310 12,900 15,197 62.08%
Tax -7,107 -6,871 -6,714 962 -825 -2,126 -2,628 94.46%
NP 24,190 22,414 22,271 1,188 6,485 10,774 12,569 54.90%
-
NP to SH 19,929 18,358 18,292 543 4,964 8,516 10,148 57.01%
-
Tax Rate 22.71% 23.46% 23.16% -425.66% 11.29% 16.48% 17.29% -
Total Cost 64,254 56,396 52,401 69,661 68,672 71,018 72,780 -7.99%
-
Net Worth 388,217 388,919 387,515 384,004 378,388 380,494 376,282 2.10%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 7,020 7,020 6,318 6,318 12,636 12,636 20,358 -50.92%
Div Payout % 35.23% 38.24% 34.54% 1,163.57% 254.56% 148.38% 200.62% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 388,217 388,919 387,515 384,004 378,388 380,494 376,282 2.10%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 27.35% 28.44% 29.83% 1.68% 8.63% 13.17% 14.73% -
ROE 5.13% 4.72% 4.72% 0.14% 1.31% 2.24% 2.70% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 125.99 112.26 106.37 100.92 107.06 116.51 121.58 2.41%
EPS 28.39 26.15 26.06 0.77 7.07 12.13 14.46 56.98%
DPS 10.00 10.00 9.00 9.00 18.00 18.00 29.00 -50.92%
NAPS 5.53 5.54 5.52 5.47 5.39 5.42 5.36 2.10%
Adjusted Per Share Value based on latest NOSH - 70,202
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 125.97 112.25 106.35 100.91 107.04 116.49 121.56 2.41%
EPS 28.38 26.15 26.05 0.77 7.07 12.13 14.45 57.02%
DPS 10.00 10.00 9.00 9.00 18.00 18.00 29.00 -50.92%
NAPS 5.5293 5.5393 5.5193 5.4693 5.3893 5.4193 5.3593 2.10%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 5.84 5.85 5.60 5.40 5.48 5.51 5.62 -
P/RPS 4.64 5.21 5.26 5.35 5.12 4.73 4.62 0.28%
P/EPS 20.57 22.37 21.49 698.14 77.50 45.42 38.88 -34.66%
EY 4.86 4.47 4.65 0.14 1.29 2.20 2.57 53.10%
DY 1.71 1.71 1.61 1.67 3.28 3.27 5.16 -52.20%
P/NAPS 1.06 1.06 1.01 0.99 1.02 1.02 1.05 0.63%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 27/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 5.72 5.90 5.85 5.65 5.20 5.66 5.60 -
P/RPS 4.54 5.26 5.50 5.60 4.86 4.86 4.61 -1.01%
P/EPS 20.15 22.56 22.45 730.46 73.54 46.66 38.74 -35.40%
EY 4.96 4.43 4.45 0.14 1.36 2.14 2.58 54.79%
DY 1.75 1.69 1.54 1.59 3.46 3.18 5.18 -51.58%
P/NAPS 1.03 1.06 1.06 1.03 0.96 1.04 1.04 -0.64%

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