[NSOP] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -54.67%
YoY- -69.54%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 84,894 89,057 74,672 85,349 113,165 86,612 79,336 1.13%
PBT 8,196 -7,722 28,985 15,197 54,241 40,164 36,769 -22.12%
Tax -1,095 2,720 -6,714 -2,628 -13,087 -10,244 -8,984 -29.57%
NP 7,101 -5,002 22,271 12,569 41,154 29,920 27,785 -20.32%
-
NP to SH 6,023 -3,579 18,292 10,148 33,318 25,648 24,075 -20.61%
-
Tax Rate 13.36% - 23.16% 17.29% 24.13% 25.51% 24.43% -
Total Cost 77,793 94,059 52,401 72,780 72,011 56,692 51,551 7.09%
-
Net Worth 386,111 380,250 387,515 376,282 377,686 317,352 299,094 4.34%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 4,212 6,314 6,318 20,358 29,484 22,467 17,552 -21.16%
Div Payout % 69.93% 0.00% 34.54% 200.62% 88.50% 87.60% 72.91% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 386,111 380,250 387,515 376,282 377,686 317,352 299,094 4.34%
NOSH 70,202 70,156 70,202 70,202 70,202 70,210 70,209 -0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 8.36% -5.62% 29.83% 14.73% 36.37% 34.54% 35.02% -
ROE 1.56% -0.94% 4.72% 2.70% 8.82% 8.08% 8.05% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 120.93 126.94 106.37 121.58 161.20 123.36 113.00 1.13%
EPS 8.58 -5.10 26.06 14.46 47.46 36.53 34.29 -20.61%
DPS 6.00 9.00 9.00 29.00 42.00 32.00 25.00 -21.15%
NAPS 5.50 5.42 5.52 5.36 5.38 4.52 4.26 4.34%
Adjusted Per Share Value based on latest NOSH - 70,202
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 120.91 126.84 106.35 121.56 161.18 123.36 113.00 1.13%
EPS 8.58 -5.10 26.05 14.45 47.45 36.53 34.29 -20.61%
DPS 6.00 8.99 9.00 29.00 41.99 32.00 25.00 -21.15%
NAPS 5.4993 5.4158 5.5193 5.3593 5.3793 4.52 4.2599 4.34%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 3.98 5.00 5.60 5.62 5.55 5.25 4.20 -
P/RPS 3.29 3.94 5.26 4.62 3.44 4.26 3.72 -2.02%
P/EPS 46.39 -98.01 21.49 38.88 11.69 14.37 12.25 24.83%
EY 2.16 -1.02 4.65 2.57 8.55 6.96 8.16 -19.86%
DY 1.51 1.80 1.61 5.16 7.57 6.10 5.95 -20.42%
P/NAPS 0.72 0.92 1.01 1.05 1.03 1.16 0.99 -5.16%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 27/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 4.05 4.91 5.85 5.60 6.08 5.20 4.30 -
P/RPS 3.35 3.87 5.50 4.61 3.77 4.22 3.81 -2.12%
P/EPS 47.21 -96.25 22.45 38.74 12.81 14.23 12.54 24.71%
EY 2.12 -1.04 4.45 2.58 7.81 7.03 7.97 -19.79%
DY 1.48 1.83 1.54 5.18 6.91 6.15 5.81 -20.37%
P/NAPS 0.74 0.91 1.06 1.04 1.13 1.15 1.01 -5.04%

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