[NSOP] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 262.81%
YoY- -52.62%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 22,647 23,367 24,125 18,599 22,907 27,499 20,376 1.77%
PBT 3,644 4,841 3,429 6,018 13,102 13,360 8,963 -13.91%
Tax 39 -264 -676 -898 -2,685 -3,434 -2,162 -
NP 3,683 4,577 2,753 5,120 10,417 9,926 6,801 -9.70%
-
NP to SH 3,166 3,238 2,146 3,980 8,401 8,059 5,934 -9.93%
-
Tax Rate -1.07% 5.45% 19.71% 14.92% 20.49% 25.70% 24.12% -
Total Cost 18,964 18,790 21,372 13,479 12,490 17,573 13,575 5.72%
-
Net Worth 549,681 351,010 389,621 384,004 394,535 334,855 313,905 9.77%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 2,106 2,106 2,808 3,510 9,828 16,848 11,938 -25.09%
Div Payout % 66.52% 65.04% 130.85% 88.19% 116.99% 209.06% 201.18% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 549,681 351,010 389,621 384,004 394,535 334,855 313,905 9.77%
NOSH 70,202 70,202 70,202 70,202 70,202 70,200 70,224 -0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 16.26% 19.59% 11.41% 27.53% 45.48% 36.10% 33.38% -
ROE 0.58% 0.92% 0.55% 1.04% 2.13% 2.41% 1.89% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 32.26 33.29 34.37 26.49 32.63 39.17 29.02 1.77%
EPS 4.51 4.61 3.06 5.67 11.97 11.48 8.45 -9.92%
DPS 3.00 3.00 4.00 5.00 14.00 24.00 17.00 -25.08%
NAPS 7.83 5.00 5.55 5.47 5.62 4.77 4.47 9.78%
Adjusted Per Share Value based on latest NOSH - 70,202
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 32.26 33.29 34.37 26.49 32.63 39.17 29.02 1.77%
EPS 4.51 4.61 3.06 5.67 11.97 11.48 8.45 -9.92%
DPS 3.00 3.00 4.00 5.00 14.00 24.00 17.01 -25.09%
NAPS 7.83 5.00 5.55 5.47 5.62 4.7699 4.4715 9.77%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 4.10 4.22 5.45 5.40 5.90 5.09 4.94 -
P/RPS 12.71 12.68 15.86 20.38 18.08 12.99 17.03 -4.75%
P/EPS 90.91 91.49 178.29 95.25 49.30 44.34 58.46 7.62%
EY 1.10 1.09 0.56 1.05 2.03 2.26 1.71 -7.08%
DY 0.73 0.71 0.73 0.93 2.37 4.72 3.44 -22.75%
P/NAPS 0.52 0.84 0.98 0.99 1.05 1.07 1.11 -11.86%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 26/11/15 27/11/14 29/11/13 30/11/12 25/11/11 26/11/10 -
Price 4.03 4.20 5.50 5.65 5.80 5.40 5.10 -
P/RPS 12.49 12.62 16.00 21.33 17.77 13.79 17.58 -5.53%
P/EPS 89.36 91.06 179.92 99.66 48.47 47.04 60.36 6.75%
EY 1.12 1.10 0.56 1.00 2.06 2.13 1.66 -6.34%
DY 0.74 0.71 0.73 0.88 2.41 4.44 3.33 -22.15%
P/NAPS 0.51 0.84 0.99 1.03 1.03 1.13 1.14 -12.53%

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