[NSOP] YoY Quarter Result on 30-Sep-2009 [#3]

Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -21.35%
YoY- -21.19%
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 22,907 27,499 20,376 21,124 31,643 20,988 14,698 7.66%
PBT 13,102 13,360 8,963 9,332 13,783 11,972 7,565 9.57%
Tax -2,685 -3,434 -2,162 -2,075 -3,661 -3,019 -1,833 6.56%
NP 10,417 9,926 6,801 7,257 10,122 8,953 5,732 10.45%
-
NP to SH 8,401 8,059 5,934 6,111 7,754 7,621 4,862 9.53%
-
Tax Rate 20.49% 25.70% 24.12% 22.24% 26.56% 25.22% 24.23% -
Total Cost 12,490 17,573 13,575 13,867 21,521 12,035 8,966 5.67%
-
Net Worth 394,535 334,855 313,905 298,525 309,458 277,892 216,478 10.51%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 9,828 16,848 11,938 10,536 14,034 10,526 5,604 9.80%
Div Payout % 116.99% 209.06% 201.18% 172.41% 181.00% 138.12% 115.27% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 394,535 334,855 313,905 298,525 309,458 277,892 216,478 10.51%
NOSH 70,202 70,200 70,224 70,241 70,171 70,174 70,057 0.03%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 45.48% 36.10% 33.38% 34.35% 31.99% 42.66% 39.00% -
ROE 2.13% 2.41% 1.89% 2.05% 2.51% 2.74% 2.25% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 32.63 39.17 29.02 30.07 45.09 29.91 20.98 7.63%
EPS 11.97 11.48 8.45 8.70 11.05 10.86 6.94 9.50%
DPS 14.00 24.00 17.00 15.00 20.00 15.00 8.00 9.76%
NAPS 5.62 4.77 4.47 4.25 4.41 3.96 3.09 10.47%
Adjusted Per Share Value based on latest NOSH - 70,241
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 32.63 39.17 29.02 30.09 45.07 29.90 20.94 7.66%
EPS 11.97 11.48 8.45 8.70 11.05 10.86 6.93 9.52%
DPS 14.00 24.00 17.01 15.01 19.99 14.99 7.98 9.81%
NAPS 5.62 4.7699 4.4715 4.2524 4.4081 3.9585 3.0836 10.51%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 5.90 5.09 4.94 4.20 3.68 3.60 2.82 -
P/RPS 18.08 12.99 17.03 13.97 8.16 12.04 13.44 5.06%
P/EPS 49.30 44.34 58.46 48.28 33.30 33.15 40.63 3.27%
EY 2.03 2.26 1.71 2.07 3.00 3.02 2.46 -3.14%
DY 2.37 4.72 3.44 3.57 5.43 4.17 2.84 -2.96%
P/NAPS 1.05 1.07 1.11 0.99 0.83 0.91 0.91 2.41%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 25/11/11 26/11/10 23/11/09 28/11/08 30/11/07 28/11/06 -
Price 5.80 5.40 5.10 4.18 3.10 4.00 2.92 -
P/RPS 17.77 13.79 17.58 13.90 6.87 13.37 13.92 4.14%
P/EPS 48.47 47.04 60.36 48.05 28.05 36.83 42.07 2.38%
EY 2.06 2.13 1.66 2.08 3.56 2.71 2.38 -2.37%
DY 2.41 4.44 3.33 3.59 6.45 3.75 2.74 -2.11%
P/NAPS 1.03 1.13 1.14 0.98 0.70 1.01 0.94 1.53%

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