[NSOP] YoY Quarter Result on 30-Sep-2012 [#3]

Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 80.71%
YoY- 4.24%
Quarter Report
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 23,367 24,125 18,599 22,907 27,499 20,376 21,124 1.69%
PBT 4,841 3,429 6,018 13,102 13,360 8,963 9,332 -10.35%
Tax -264 -676 -898 -2,685 -3,434 -2,162 -2,075 -29.06%
NP 4,577 2,753 5,120 10,417 9,926 6,801 7,257 -7.39%
-
NP to SH 3,238 2,146 3,980 8,401 8,059 5,934 6,111 -10.04%
-
Tax Rate 5.45% 19.71% 14.92% 20.49% 25.70% 24.12% 22.24% -
Total Cost 18,790 21,372 13,479 12,490 17,573 13,575 13,867 5.19%
-
Net Worth 351,010 389,621 384,004 394,535 334,855 313,905 298,525 2.73%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 2,106 2,808 3,510 9,828 16,848 11,938 10,536 -23.52%
Div Payout % 65.04% 130.85% 88.19% 116.99% 209.06% 201.18% 172.41% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 351,010 389,621 384,004 394,535 334,855 313,905 298,525 2.73%
NOSH 70,202 70,202 70,202 70,202 70,200 70,224 70,241 -0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 19.59% 11.41% 27.53% 45.48% 36.10% 33.38% 34.35% -
ROE 0.92% 0.55% 1.04% 2.13% 2.41% 1.89% 2.05% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 33.29 34.37 26.49 32.63 39.17 29.02 30.07 1.70%
EPS 4.61 3.06 5.67 11.97 11.48 8.45 8.70 -10.03%
DPS 3.00 4.00 5.00 14.00 24.00 17.00 15.00 -23.51%
NAPS 5.00 5.55 5.47 5.62 4.77 4.47 4.25 2.74%
Adjusted Per Share Value based on latest NOSH - 70,202
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 33.29 34.37 26.49 32.63 39.17 29.02 30.09 1.69%
EPS 4.61 3.06 5.67 11.97 11.48 8.45 8.70 -10.03%
DPS 3.00 4.00 5.00 14.00 24.00 17.01 15.01 -23.52%
NAPS 5.00 5.55 5.47 5.62 4.7699 4.4715 4.2524 2.73%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 4.22 5.45 5.40 5.90 5.09 4.94 4.20 -
P/RPS 12.68 15.86 20.38 18.08 12.99 17.03 13.97 -1.60%
P/EPS 91.49 178.29 95.25 49.30 44.34 58.46 48.28 11.23%
EY 1.09 0.56 1.05 2.03 2.26 1.71 2.07 -10.13%
DY 0.71 0.73 0.93 2.37 4.72 3.44 3.57 -23.58%
P/NAPS 0.84 0.98 0.99 1.05 1.07 1.11 0.99 -2.70%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 27/11/14 29/11/13 30/11/12 25/11/11 26/11/10 23/11/09 -
Price 4.20 5.50 5.65 5.80 5.40 5.10 4.18 -
P/RPS 12.62 16.00 21.33 17.77 13.79 17.58 13.90 -1.59%
P/EPS 91.06 179.92 99.66 48.47 47.04 60.36 48.05 11.23%
EY 1.10 0.56 1.00 2.06 2.13 1.66 2.08 -10.06%
DY 0.71 0.73 0.88 2.41 4.44 3.33 3.59 -23.66%
P/NAPS 0.84 0.99 1.03 1.03 1.13 1.14 0.98 -2.53%

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