[NSOP] YoY Annualized Quarter 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- 179.07%
YoY- -53.72%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 86,462 120,294 80,728 74,128 108,548 57,612 45,368 11.33%
PBT 25,374 65,816 27,262 27,784 62,644 24,212 14,056 10.33%
Tax -5,558 -15,632 -7,188 -6,512 -15,494 -5,908 -3,154 9.89%
NP 19,816 50,184 20,074 21,272 47,150 18,304 10,902 10.46%
-
NP to SH 16,780 42,140 16,636 18,932 40,908 16,068 9,764 9.43%
-
Tax Rate 21.90% 23.75% 26.37% 23.44% 24.73% 24.40% 22.44% -
Total Cost 66,646 70,110 60,654 52,856 61,398 39,308 34,466 11.60%
-
Net Worth 381,898 330,688 305,344 291,423 301,826 269,672 210,023 10.46%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 21,060 25,275 21,058 14,044 28,076 14,045 11,127 11.20%
Div Payout % 125.51% 59.98% 126.58% 74.18% 68.63% 87.41% 113.96% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 381,898 330,688 305,344 291,423 301,826 269,672 210,023 10.46%
NOSH 70,202 70,209 70,194 70,222 70,192 70,227 69,544 0.15%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 22.92% 41.72% 24.87% 28.70% 43.44% 31.77% 24.03% -
ROE 4.39% 12.74% 5.45% 6.50% 13.55% 5.96% 4.65% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 123.16 171.33 115.01 105.56 154.64 82.04 65.24 11.16%
EPS 23.90 60.02 23.70 26.96 58.28 22.88 14.04 9.26%
DPS 30.00 36.00 30.00 20.00 40.00 20.00 16.00 11.03%
NAPS 5.44 4.71 4.35 4.15 4.30 3.84 3.02 10.29%
Adjusted Per Share Value based on latest NOSH - 70,189
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 123.16 171.35 114.99 105.59 154.62 82.07 64.62 11.33%
EPS 23.90 60.03 23.70 26.97 58.27 22.89 13.91 9.43%
DPS 30.00 36.00 30.00 20.01 39.99 20.01 15.85 11.20%
NAPS 5.44 4.7105 4.3495 4.1512 4.2994 3.8414 2.9917 10.46%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 6.05 5.40 4.56 3.90 4.60 3.56 2.70 -
P/RPS 4.91 3.15 3.96 3.69 2.97 4.34 4.14 2.88%
P/EPS 25.31 9.00 19.24 14.47 7.89 15.56 19.23 4.68%
EY 3.95 11.11 5.20 6.91 12.67 6.43 5.20 -4.47%
DY 4.96 6.67 6.58 5.13 8.70 5.62 5.93 -2.93%
P/NAPS 1.11 1.15 1.05 0.94 1.07 0.93 0.89 3.74%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 23/08/12 26/08/11 27/08/10 28/08/09 29/08/08 24/08/07 29/08/06 -
Price 6.12 5.00 4.98 4.03 4.00 3.50 2.87 -
P/RPS 4.97 2.92 4.33 3.82 2.59 4.27 4.40 2.04%
P/EPS 25.60 8.33 21.01 14.95 6.86 15.30 20.44 3.81%
EY 3.91 12.00 4.76 6.69 14.57 6.54 4.89 -3.65%
DY 4.90 7.20 6.02 4.96 10.00 5.71 5.57 -2.11%
P/NAPS 1.13 1.06 1.14 0.97 0.93 0.91 0.95 2.93%

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