The London Stock Exchange uses cookies to improve its website. The cookies for analytical purposes have already been set. For more details and how to manage cookies, please see our privacy and cookies policy.


NBPO NEW BRITAIN PALM OIL LIMITED ORD NPV (DI)

NEW BRIT. PALM  Currency  GBX  Premium Equity Commercial Companies


Income Statement  (£ m) 31-Dec-13 31-Dec-12 31-Dec-11 31-Dec-10 31-Dec-09
Continuing Operations
Revenue  338.78 416.50 501.95 294.55 200.28
Operating Profit/(Loss)  48.87 9.18 44.46 243.66 122.70
Net Interest  5.83 6.51 6.84 5.75 1.66
Profit Before Tax  43.05 2.70 38.22 240.49 123.74
Profit After Tax  30.36 1.01 42.71 170.12 87.29
Discontinued Operations
Profit After Tax  0.00 0.00 0.00 0.00 0.00
PROFIT FOR THE PERIOD  30.36 1.01 42.71 170.12 87.29
Attributable to:
Minority Interests  -1.46 -0.62 6.51 -12.25 -1.93
Equity Holders of Parent Company  28.90 0.39 49.22 157.87 85.36
 
Continuing EPS
Earnings per Share - Basic  19.35p 0.25p 33.98p 109.03p 58.94p
Earnings per Share - Diluted  19.35p 0.25p 33.98p 109.03p 58.94p
Earnings per Share - Adjusted  4.49p 22.39p 33.98p 38.45p 25.85p
Continuing and Discontinued EPS
Earnings per Share - Basic  19.35p 0.25p 33.98p 109.03p 58.94p
Earnings per Share - Diluted  19.35p 0.25p 33.98p 109.03p 58.94p
Earnings per Share - Adjusted  4.49p 22.39p 33.98p 38.45p 25.85p
 
Dividend per Share  6.56p 19.22p 9.34p 0.00p 18.11p

Balance Sheet  (£ m) 31-Dec-13 31-Dec-12 31-Dec-11 31-Dec-10 31-Dec-09
Assets
Non-Current Assets
Property, Plant & Equipment  324.89 366.45 308.91 322.67 196.59
Intangible Assets  28.55 34.97 35.93 29.05 0.00
Investment Properties  0.00 0.00 0.00 0.00 0.00
Investments  0.00 0.00 0.00 0.00 2.69
Other Financial Assets  0.00 0.23 0.00 0.00 0.00
Other Non-Current Assets  357.72 415.95 472.80 402.92 162.07
  711.17 817.60 817.64 754.63 361.35
Current Assets
Inventories  103.95 118.76 122.23 85.23 32.95
Trade & Other Receivables  61.48 91.56 119.06 65.21 48.12
Cash at Bank & in Hand  18.75 11.58 38.70 6.50 8.34
Current Asset Investments  2.48 4.54 0.00 0.00 0.00
Other Current Assets  0.00 0.00 0.00 5.43 0.00
  186.67 226.43 279.99 162.37 89.41
 
Total Assets  897.83 1044.03 1097.63 917.00 450.75
 
Liabilities
Current Liabilities
Borrowings  -56.21 -70.14 -47.80 -152.67 -9.28
Other Current Liabilities  -33.13 -34.60 -49.26 -71.54 -43.73
  -89.34 -104.74 -97.06 -224.20 -53.01
 
Net Current Assets  97.33 121.70 182.93 -61.83 36.39
 
Non-Current Liabilities
Borrowings  -109.12 -130.86 -154.67 -27.28 -25.85
Provisions  -174.04 -203.73 -200.97 -175.73 -76.72
Other Non-Current Liabilities  0.00 0.00 0.00 -5.22 -0.71
  -283.16 -334.59 -355.64 -208.22 -103.28
 
Other Liabilities  n/a n/a n/a n/a n/a
Total Liabilities  -372.50 -439.33 -452.70 -432.42 -156.29
 
Net Assets  525.33 604.70 644.93 484.58 294.46
 
Capital & Reserves
Share Capital  109.36 110.94 80.40 79.76 77.23
Share Premium Account  0.00 0.00 0.00 0.00 0.00
Other Reserves  42.84 137.93 134.56 5.82 20.52
Retained Earnings  363.43 349.61 394.81 356.35 192.19
Shareholders Funds  515.63 598.47 609.77 441.92 289.95
 
Minority Interests/Other Equity  9.70 6.23 35.16 42.66 4.51
Total Equity  525.33 604.70 644.93 484.58 294.46

Ratios - based on IFRS 31-Dec-13 31-Dec-12 31-Dec-11 31-Dec-10 31-Dec-09
Continuing Operations
PE Ratio - Adjusted  88.31 22.55 20.97 23.03 15.65
PEG - Adjusted  -1.10 -0.66 -1.80 0.47 -0.58
Earnings per Share Growth - Adjusted  -79.96% -34.09% -11.64% 48.73% -27.09%
Dividend Cover  0.68 1.17 3.64 n/a 1.43
Revenue Per Share  226.79p 281.82p 346.38p 203.42p 138.32p
Pre-Tax Profit per Share  28.82p 1.83p 26.38p 166.09p 85.45p
Operating Margin  14.42% 2.20% 8.86% 82.72% 61.27%
Return on Capital Employed  5.85% 0.94% 4.45% 30.35% 30.86%
 
Continuing & Discontinued Operations
Dividend Yield  1.65% 3.80% 1.31% 0.00% 4.48%
Dividend per Share Growth  -65.88% 105.66% n/a -100.00% 157.51%
Net Asset Value per Share (exc. Intangibles)  326.06p 377.22p 395.76p 285.14p 200.24p
Net Gearing  28.43% 31.65% 26.86% 39.25% 9.24%

Data is provided by Morningstar


NEW BRIT. PALM share - fundamentals

The Exchange accepts no responsibility for the content of the website you are now accessing or for any reliance placed by you or any person on the information contained on it.

By allowing this link the Exchange does not intend in any country, directly or indirectly, to solicit business or offer any securities to any person.

You will be redirected in five seconds.

You are accessing the London Stock Exchange Annual Report Service powered by PrecisionIR.

The Exchange accepts no responsibility for the content of the reports you are now accessing or for any reliance placed by you or any person on the information contained therein.

By allowing this link the Exchange does not intend in any country, directly or indirectly, to solicit business or offer any securities to any person.

You will be redirected in five seconds