[NSOP] YoY Quarter Result on 30-Sep-2010 [#3]

Stock

[NSOP] NEGRI SEMBILAN OIL PALMS BHD

Announcement Date

26-Nov-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- 35.95%

YoY- -2.9%

Quarter Report

NSOP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Quarter Result
Revenue	18,599	22,907	27,499	20,376	21,124	31,643	20,988	-1.99%
YoY %	-18.81%	-16.70%	34.96%	-3.54%	-33.24%	50.77%	-	-
Horiz. %	88.62%	109.14%	131.02%	97.08%	100.65%	150.77%	100.00%	-
PBT	6,018	13,102	13,360	8,963	9,332	13,783	11,972	-10.82%
YoY %	-54.07%	-1.93%	49.06%	-3.95%	-32.29%	15.13%	-	-
Horiz. %	50.27%	109.44%	111.59%	74.87%	77.95%	115.13%	100.00%	-
Tax	-898	-2,685	-3,434	-2,162	-2,075	-3,661	-3,019	-18.28%
YoY %	66.55%	21.81%	-58.83%	-4.19%	43.32%	-21.27%	-	-
Horiz. %	29.74%	88.94%	113.75%	71.61%	68.73%	121.27%	100.00%	-
NP	5,120	10,417	9,926	6,801	7,257	10,122	8,953	-8.88%
YoY %	-50.85%	4.95%	45.95%	-6.28%	-28.30%	13.06%	-	-
Horiz. %	57.19%	116.35%	110.87%	75.96%	81.06%	113.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,980	8,401	8,059	5,934	6,111	7,754	7,621	-10.25%
YoY %	-52.62%	4.24%	35.81%	-2.90%	-21.19%	1.75%	-	-
Horiz. %	52.22%	110.23%	105.75%	77.86%	80.19%	101.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.92%	20.49%	25.70%	24.12%	22.24%	26.56%	25.22%	-
YoY %	-27.18%	-20.27%	6.55%	8.45%	-16.27%	5.31%	-	-
Horiz. %	59.16%	81.25%	101.90%	95.64%	88.18%	105.31%	100.00%	-
Total Cost	13,479	12,490	17,573	13,575	13,867	21,521	12,035	1.90%
YoY %	7.92%	-28.93%	29.45%	-2.11%	-35.57%	78.82%	-	-
Horiz. %	112.00%	103.78%	146.02%	112.80%	115.22%	178.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	384,004	394,535	334,855	313,905	298,525	309,458	277,892	5.53%
YoY %	-2.67%	17.82%	6.67%	5.15%	-3.53%	11.36%	-	-
Horiz. %	138.18%	141.97%	120.50%	112.96%	107.42%	111.36%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	3,510	9,828	16,848	11,938	10,536	14,034	10,526	-16.71%
YoY %	-64.29%	-41.67%	41.13%	13.31%	-24.93%	33.33%	-	-
Horiz. %	33.35%	93.37%	160.06%	113.41%	100.10%	133.33%	100.00%	-
Div Payout %	88.19%	116.99%	209.06%	201.18%	172.41%	181.00%	138.12%	-
YoY %	-24.62%	-44.04%	3.92%	16.69%	-4.75%	31.05%	-	-
Horiz. %	63.85%	84.70%	151.36%	145.66%	124.83%	131.05%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	384,004	394,535	334,855	313,905	298,525	309,458	277,892	5.53%
YoY %	-2.67%	17.82%	6.67%	5.15%	-3.53%	11.36%	-	-
Horiz. %	138.18%	141.97%	120.50%	112.96%	107.42%	111.36%	100.00%	-
NOSH	70,202	70,202	70,200	70,224	70,241	70,171	70,174	0.00%
YoY %	0.00%	0.00%	-0.03%	-0.02%	0.10%	-0.00%	-	-
Horiz. %	100.04%	100.04%	100.04%	100.07%	100.10%	100.00%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	27.53%	45.48%	36.10%	33.38%	34.35%	31.99%	42.66%	-
YoY %	-39.47%	25.98%	8.15%	-2.82%	7.38%	-25.01%	-	-
Horiz. %	64.53%	106.61%	84.62%	78.25%	80.52%	74.99%	100.00%	-
ROE	1.04%	2.13%	2.41%	1.89%	2.05%	2.51%	2.74%	-
YoY %	-51.17%	-11.62%	27.51%	-7.80%	-18.33%	-8.39%	-	-
Horiz. %	37.96%	77.74%	87.96%	68.98%	74.82%	91.61%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	26.49	32.63	39.17	29.02	30.07	45.09	29.91	-2.00%
YoY %	-18.82%	-16.70%	34.98%	-3.49%	-33.31%	50.75%	-	-
Horiz. %	88.57%	109.09%	130.96%	97.02%	100.53%	150.75%	100.00%	-
EPS	5.67	11.97	11.48	8.45	8.70	11.05	10.86	-10.25%
YoY %	-52.63%	4.27%	35.86%	-2.87%	-21.27%	1.75%	-	-
Horiz. %	52.21%	110.22%	105.71%	77.81%	80.11%	101.75%	100.00%	-
DPS	5.00	14.00	24.00	17.00	15.00	20.00	15.00	-16.71%
YoY %	-64.29%	-41.67%	41.18%	13.33%	-25.00%	33.33%	-	-
Horiz. %	33.33%	93.33%	160.00%	113.33%	100.00%	133.33%	100.00%	-
NAPS	5.47	5.62	4.77	4.47	4.25	4.41	3.96	5.52%
YoY %	-2.67%	17.82%	6.71%	5.18%	-3.63%	11.36%	-	-
Horiz. %	138.13%	141.92%	120.45%	112.88%	107.32%	111.36%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 70,224
RPS	26.49	32.63	39.17	29.02	30.09	45.07	29.90	-1.99%
YoY %	-18.82%	-16.70%	34.98%	-3.56%	-33.24%	50.74%	-	-
Horiz. %	88.60%	109.13%	131.00%	97.06%	100.64%	150.74%	100.00%	-
EPS	5.67	11.97	11.48	8.45	8.70	11.05	10.86	-10.25%
YoY %	-52.63%	4.27%	35.86%	-2.87%	-21.27%	1.75%	-	-
Horiz. %	52.21%	110.22%	105.71%	77.81%	80.11%	101.75%	100.00%	-
DPS	5.00	14.00	24.00	17.01	15.01	19.99	14.99	-16.70%
YoY %	-64.29%	-41.67%	41.09%	13.32%	-24.91%	33.36%	-	-
Horiz. %	33.36%	93.40%	160.11%	113.48%	100.13%	133.36%	100.00%	-
NAPS	5.47	5.62	4.7699	4.4715	4.2524	4.4081	3.9585	5.53%
YoY %	-2.67%	17.82%	6.67%	5.15%	-3.53%	11.36%	-	-
Horiz. %	138.18%	141.97%	120.50%	112.96%	107.42%	111.36%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	5.40	5.90	5.09	4.94	4.20	3.68	3.60	-
P/RPS	20.38	18.08	12.99	17.03	13.97	8.16	12.04	9.15%
YoY %	12.72%	39.18%	-23.72%	21.90%	71.20%	-32.23%	-	-
Horiz. %	169.27%	150.17%	107.89%	141.45%	116.03%	67.77%	100.00%	-
P/EPS	95.25	49.30	44.34	58.46	48.28	33.30	33.15	19.21%
YoY %	93.20%	11.19%	-24.15%	21.09%	44.98%	0.45%	-	-
Horiz. %	287.33%	148.72%	133.76%	176.35%	145.64%	100.45%	100.00%	-
EY	1.05	2.03	2.26	1.71	2.07	3.00	3.02	-16.13%
YoY %	-48.28%	-10.18%	32.16%	-17.39%	-31.00%	-0.66%	-	-
Horiz. %	34.77%	67.22%	74.83%	56.62%	68.54%	99.34%	100.00%	-
DY	0.93	2.37	4.72	3.44	3.57	5.43	4.17	-22.10%
YoY %	-60.76%	-49.79%	37.21%	-3.64%	-34.25%	30.22%	-	-
Horiz. %	22.30%	56.83%	113.19%	82.49%	85.61%	130.22%	100.00%	-
P/NAPS	0.99	1.05	1.07	1.11	0.99	0.83	0.91	1.41%
YoY %	-5.71%	-1.87%	-3.60%	12.12%	19.28%	-8.79%	-	-
Horiz. %	108.79%	115.38%	117.58%	121.98%	108.79%	91.21%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	29/11/13	30/11/12	25/11/11	26/11/10	23/11/09	28/11/08	30/11/07	-
Price	5.65	5.80	5.40	5.10	4.18	3.10	4.00	-
P/RPS	21.33	17.77	13.79	17.58	13.90	6.87	13.37	8.08%
YoY %	20.03%	28.86%	-21.56%	26.47%	102.33%	-48.62%	-	-
Horiz. %	159.54%	132.91%	103.14%	131.49%	103.96%	51.38%	100.00%	-
P/EPS	99.66	48.47	47.04	60.36	48.05	28.05	36.83	18.02%
YoY %	105.61%	3.04%	-22.07%	25.62%	71.30%	-23.84%	-	-
Horiz. %	270.59%	131.60%	127.72%	163.89%	130.46%	76.16%	100.00%	-
EY	1.00	2.06	2.13	1.66	2.08	3.56	2.71	-15.29%
YoY %	-51.46%	-3.29%	28.31%	-20.19%	-41.57%	31.37%	-	-
Horiz. %	36.90%	76.01%	78.60%	61.25%	76.75%	131.37%	100.00%	-
DY	0.88	2.41	4.44	3.33	3.59	6.45	3.75	-21.44%
YoY %	-63.49%	-45.72%	33.33%	-7.24%	-44.34%	72.00%	-	-
Horiz. %	23.47%	64.27%	118.40%	88.80%	95.73%	172.00%	100.00%	-
P/NAPS	1.03	1.03	1.13	1.14	0.98	0.70	1.01	0.32%
YoY %	0.00%	-8.85%	-0.88%	16.33%	40.00%	-30.69%	-	-
Horiz. %	101.98%	101.98%	111.88%	112.87%	97.03%	69.31%	100.00%	-

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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 15:40:00

OBV

5 Mins

SELL

2024-05-16 15:40:00

OBV

10 Mins

SELL

2024-05-16 15:30:00

OBV

30 Mins

SELL

2024-05-16 15:00:00

OBV

Hourly

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

TOPGLOV

TOP GLOVE CORPORATION BHD

718

HLIND

HONG LEONG INDUSTRIES BHD

456

MPI

MALAYSIAN PACIFIC INDUSTRIES

448

PTRANS

PERAK TRANSIT BERHAD

410

HARTA

HARTALEGA HOLDINGS BHD

379

MYEG

MY E.G. SERVICES BHD

358

MBSB

MALAYSIA BUILDING SOCIETY BHD

351

YTLPOWR

YTL POWER INTERNATIONAL BHD

321

NOTION

NOTION VTEC BHD

313

Daily Stocks

TOPGLOV

1.20

-0.06

297,522,500

HSI-CXG

0.235

+0.03

284,598,500

REVENUE

0.23

-0.015

280,265,700

HSI-HUZ

0.205

-0.04

241,150,600

MQTECH

0.015

-0.005

160,954,900

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.35

-0.03

106,148,900

SINKUNG

0.145

+0.005

103,618,100

MYEG

1.03

0.00

101,983,900

SUPERMX

1.01

-0.07

98,912,500

More active Stocks

MPI

33.50

+0.98

234,200

F&N

33.16

+0.68

401,500

UTDPLT

26.20

+0.58

294,200

HEIM

24.76

+0.56

409,800

NESTLE

129.50

+0.50

46,500

CARLSBG

20.10

+0.48

451,300

PANAMY

19.70

+0.44

23,700

ALLIANZ

22.08

+0.40

43,000

KSENG

6.33

+0.35

602,600

PENTA

4.78

+0.33

4,431,200

More gainer Stocks

AJI

16.12

-0.44

271,000

AIRPORT

10.04

-0.36

29,319,500

KOSSAN

2.48

-0.26

24,049,500

KOSSAN-C60

0.58

-0.20

375,000

DLADY

32.74

-0.20

2,300

ORIENT

6.97

-0.18

1,220,900

HARTA

3.65

-0.17

37,751,800

AHEALTH

2.93

-0.14

858,300

ICAP

3.30

-0.14

448,400

DJIA-HG

0.215

-0.125

200

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More