[NSOP] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -89.73%
YoY- -81.94%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 20,360 27,996 19,206 15,717 24,897 13,348 10,256 12.09%
PBT 5,379 14,544 6,262 2,950 14,293 4,855 3,400 7.93%
Tax -1,188 -3,537 -1,796 -1,337 -3,676 -1,291 -748 8.00%
NP 4,191 11,007 4,466 1,613 10,617 3,564 2,652 7.91%
-
NP to SH 3,741 9,704 3,953 1,696 9,389 3,293 2,419 7.53%
-
Tax Rate 22.09% 24.32% 28.68% 45.32% 25.72% 26.59% 22.00% -
Total Cost 16,169 16,989 14,740 14,104 14,280 9,784 7,604 13.38%
-
Net Worth 384,706 327,913 309,639 288,039 300,560 271,023 211,314 10.49%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 10,530 12,639 10,531 7,008 14,044 7,021 5,560 11.22%
Div Payout % 281.48% 130.25% 266.43% 413.22% 149.59% 213.22% 229.89% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 384,706 327,913 309,639 288,039 300,560 271,023 211,314 10.49%
NOSH 70,202 70,217 70,213 70,082 70,224 70,213 69,511 0.16%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 20.58% 39.32% 23.25% 10.26% 42.64% 26.70% 25.86% -
ROE 0.97% 2.96% 1.28% 0.59% 3.12% 1.22% 1.14% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 29.00 39.87 27.35 22.43 35.45 19.01 14.75 11.91%
EPS 5.33 13.82 5.63 2.42 13.37 4.69 3.48 7.35%
DPS 15.00 18.00 15.00 10.00 20.00 10.00 8.00 11.03%
NAPS 5.48 4.67 4.41 4.11 4.28 3.86 3.04 10.30%
Adjusted Per Share Value based on latest NOSH - 70,082
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 29.00 39.88 27.36 22.39 35.46 19.01 14.61 12.09%
EPS 5.33 13.82 5.63 2.42 13.37 4.69 3.45 7.51%
DPS 15.00 18.00 15.00 9.98 20.01 10.00 7.92 11.22%
NAPS 5.48 4.671 4.4107 4.103 4.2814 3.8606 3.0101 10.49%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 6.06 5.24 4.54 3.52 4.06 3.14 2.57 -
P/RPS 20.90 13.14 16.60 15.70 11.45 16.52 17.42 3.07%
P/EPS 113.72 37.92 80.64 145.45 30.37 66.95 73.85 7.45%
EY 0.88 2.64 1.24 0.69 3.29 1.49 1.35 -6.87%
DY 2.48 3.44 3.30 2.84 4.93 3.18 3.11 -3.69%
P/NAPS 1.11 1.12 1.03 0.86 0.95 0.81 0.85 4.54%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 27/05/11 26/05/10 28/05/09 30/05/08 25/05/07 26/05/06 -
Price 6.00 5.35 4.34 3.98 4.68 3.54 2.68 -
P/RPS 20.69 13.42 15.87 17.75 13.20 18.62 18.16 2.19%
P/EPS 112.59 38.71 77.09 164.46 35.00 75.48 77.01 6.52%
EY 0.89 2.58 1.30 0.61 2.86 1.32 1.30 -6.11%
DY 2.50 3.36 3.46 2.51 4.27 2.82 2.99 -2.93%
P/NAPS 1.09 1.15 0.98 0.97 1.09 0.92 0.88 3.62%

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