[NSOP] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock

[NSOP] NEGRI SEMBILAN OIL PALMS BHD

Announcement Date

26-Aug-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Jun-2005 [#2]

Profit Trend

QoQ- 67.65%

YoY- -43.81%

Quarter Report

Second Quarter 30 June 2005.xls

Latest QR

Upcoming QR

NSOP's Result

NSOP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Cumulative Result
Revenue	10,256	44,000	33,999	21,457	10,324	51,580	38,842	-58.87%
YoY %	-76.69%	29.42%	58.45%	107.84%	-79.98%	32.79%	-	-
Horiz. %	26.40%	113.28%	87.53%	55.24%	26.58%	132.79%	100.00%	-
PBT	3,400	11,716	8,015	4,505	2,642	18,258	14,213	-61.49%
YoY %	-70.98%	46.18%	77.91%	70.51%	-85.53%	28.46%	-	-
Horiz. %	23.92%	82.43%	56.39%	31.70%	18.59%	128.46%	100.00%	-
Tax	-748	-2,956	-2,810	-1,569	-846	-5,132	-4,960	-71.70%
YoY %	74.70%	-5.20%	-79.09%	-85.46%	83.52%	-3.47%	-	-
Horiz. %	15.08%	59.60%	56.65%	31.63%	17.06%	103.47%	100.00%	-
NP	2,652	8,760	5,205	2,936	1,796	13,126	9,253	-56.56%
YoY %	-69.73%	68.30%	77.28%	63.47%	-86.32%	41.86%	-	-
Horiz. %	28.66%	94.67%	56.25%	31.73%	19.41%	141.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,419	8,155	5,100	3,011	1,796	13,126	9,253	-59.14%
YoY %	-70.34%	59.90%	69.38%	67.65%	-86.32%	41.86%	-	-
Horiz. %	26.14%	88.13%	55.12%	32.54%	19.41%	141.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.00%	25.23%	35.06%	34.83%	32.02%	28.11%	34.90%	-
YoY %	-12.80%	-28.04%	0.66%	8.78%	13.91%	-19.46%	-	-
Horiz. %	63.04%	72.29%	100.46%	99.80%	91.75%	80.54%	100.00%	-
Total Cost	7,604	35,240	28,794	18,521	8,528	38,454	29,589	-59.61%
YoY %	-78.42%	22.39%	55.47%	117.18%	-77.82%	29.96%	-	-
Horiz. %	25.70%	119.10%	97.31%	62.59%	28.82%	129.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	211,314	206,969	207,981	205,979	208,964	205,964	206,376	1.59%
YoY %	2.10%	-0.49%	0.97%	-1.43%	1.46%	-0.20%	-	-
Horiz. %	102.39%	100.29%	100.78%	99.81%	101.25%	99.80%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Dividend
Div	5,560	-	10,982	5,474	5,463	12,915	12,898	-42.96%
YoY %	0.00%	-	100.62%	0.20%	-57.70%	0.13%	-	-
Horiz. %	43.11%	-	85.14%	42.44%	42.36%	100.13%	100.00%	-
Div Payout %	229.89%	-	215.34%	181.82%	304.18%	98.39%	139.40%	-
YoY %	0.00%	-	18.44%	-40.23%	209.16%	-29.42%	-	-
Horiz. %	164.91%	-	154.48%	130.43%	218.21%	70.58%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Equity
Net Worth	211,314	206,969	207,981	205,979	208,964	205,964	206,376	1.59%
YoY %	2.10%	-0.49%	0.97%	-1.43%	1.46%	-0.20%	-	-
Horiz. %	102.39%	100.29%	100.78%	99.81%	101.25%	99.80%	100.00%	-
NOSH	69,511	68,760	68,640	68,431	68,288	67,975	67,887	1.58%
YoY %	1.09%	0.17%	0.31%	0.21%	0.46%	0.13%	-	-
Horiz. %	102.39%	101.29%	101.11%	100.80%	100.59%	100.13%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Ratio Analysis
NP Margin	25.86%	19.91%	15.31%	13.68%	17.40%	25.45%	23.82%	-
YoY %	29.88%	30.05%	11.92%	-21.38%	-31.63%	6.84%	-	-
Horiz. %	108.56%	83.59%	64.27%	57.43%	73.05%	106.84%	100.00%	-
ROE	1.14%	3.94%	2.45%	1.46%	0.86%	6.37%	4.48%	-
YoY %	-71.07%	60.82%	67.81%	69.77%	-86.50%	42.19%	-	-
Horiz. %	25.45%	87.95%	54.69%	32.59%	19.20%	142.19%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Per Share
RPS	14.75	63.99	49.53	31.36	15.12	75.88	57.22	-59.52%
YoY %	-76.95%	29.19%	57.94%	107.41%	-80.07%	32.61%	-	-
Horiz. %	25.78%	111.83%	86.56%	54.81%	26.42%	132.61%	100.00%	-
EPS	3.48	11.86	7.43	4.40	2.63	19.31	13.63	-59.78%
YoY %	-70.66%	59.62%	68.86%	67.30%	-86.38%	41.67%	-	-
Horiz. %	25.53%	87.01%	54.51%	32.28%	19.30%	141.67%	100.00%	-
DPS	8.00	0.00	16.00	8.00	8.00	19.00	19.00	-43.85%
YoY %	0.00%	0.00%	100.00%	0.00%	-57.89%	0.00%	-	-
Horiz. %	42.11%	0.00%	84.21%	42.11%	42.11%	100.00%	100.00%	-
NAPS	3.04	3.01	3.03	3.01	3.06	3.03	3.04	0.00%
YoY %	1.00%	-0.66%	0.66%	-1.63%	0.99%	-0.33%	-	-
Horiz. %	100.00%	99.01%	99.67%	99.01%	100.66%	99.67%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 68,644
RPS	14.61	62.68	48.43	30.56	14.71	73.47	55.33	-58.87%
YoY %	-76.69%	29.42%	58.48%	107.75%	-79.98%	32.79%	-	-
Horiz. %	26.41%	113.28%	87.53%	55.23%	26.59%	132.79%	100.00%	-
EPS	3.45	11.62	7.26	4.29	2.56	18.70	13.18	-59.11%
YoY %	-70.31%	60.06%	69.23%	67.58%	-86.31%	41.88%	-	-
Horiz. %	26.18%	88.16%	55.08%	32.55%	19.42%	141.88%	100.00%	-
DPS	7.92	0.00	15.64	7.80	7.78	18.40	18.37	-42.95%
YoY %	0.00%	0.00%	100.51%	0.26%	-57.72%	0.16%	-	-
Horiz. %	43.11%	0.00%	85.14%	42.46%	42.35%	100.16%	100.00%	-
NAPS	3.0101	2.9482	2.9626	2.9341	2.9766	2.9339	2.9398	1.58%
YoY %	2.10%	-0.49%	0.97%	-1.43%	1.46%	-0.20%	-	-
Horiz. %	102.39%	100.29%	100.78%	99.81%	101.25%	99.80%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	-
Price	2.57	2.41	2.55	2.29	2.33	2.31	2.33	-
P/RPS	17.42	3.77	5.15	7.30	15.41	3.04	4.07	163.84%
YoY %	362.07%	-26.80%	-29.45%	-52.63%	406.91%	-25.31%	-	-
Horiz. %	428.01%	92.63%	126.54%	179.36%	378.62%	74.69%	100.00%	-
P/EPS	73.85	20.32	34.32	52.05	88.59	11.96	17.09	165.53%
YoY %	263.44%	-40.79%	-34.06%	-41.25%	640.72%	-30.02%	-	-
Horiz. %	432.12%	118.90%	200.82%	304.56%	518.37%	69.98%	100.00%	-
EY	1.35	4.92	2.91	1.92	1.13	8.36	5.85	-62.41%
YoY %	-72.56%	69.07%	51.56%	69.91%	-86.48%	42.91%	-	-
Horiz. %	23.08%	84.10%	49.74%	32.82%	19.32%	142.91%	100.00%	-
DY	3.11	0.00	6.27	3.49	3.43	8.23	8.15	-47.42%
YoY %	0.00%	0.00%	79.66%	1.75%	-58.32%	0.98%	-	-
Horiz. %	38.16%	0.00%	76.93%	42.82%	42.09%	100.98%	100.00%	-
P/NAPS	0.85	0.80	0.84	0.76	0.76	0.76	0.77	6.81%
YoY %	6.25%	-4.76%	10.53%	0.00%	0.00%	-1.30%	-	-
Horiz. %	110.39%	103.90%	109.09%	98.70%	98.70%	98.70%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	26/05/06	28/02/06	29/11/05	26/08/05	30/05/05	25/02/05	30/11/04	-
Price	2.68	2.57	2.50	2.40	2.34	2.30	2.40	-
P/RPS	18.16	4.02	5.05	7.65	15.48	3.03	4.19	166.06%
YoY %	351.74%	-20.40%	-33.99%	-50.58%	410.89%	-27.68%	-	-
Horiz. %	433.41%	95.94%	120.53%	182.58%	369.45%	72.32%	100.00%	-
P/EPS	77.01	21.67	33.65	54.55	88.97	11.91	17.61	167.65%
YoY %	255.38%	-35.60%	-38.31%	-38.69%	647.02%	-32.37%	-	-
Horiz. %	437.31%	123.06%	191.08%	309.77%	505.22%	67.63%	100.00%	-
EY	1.30	4.61	2.97	1.83	1.12	8.40	5.68	-62.61%
YoY %	-71.80%	55.22%	62.30%	63.39%	-86.67%	47.89%	-	-
Horiz. %	22.89%	81.16%	52.29%	32.22%	19.72%	147.89%	100.00%	-
DY	2.99	0.00	6.40	3.33	3.42	8.26	7.92	-47.79%
YoY %	0.00%	0.00%	92.19%	-2.63%	-58.60%	4.29%	-	-
Horiz. %	37.75%	0.00%	80.81%	42.05%	43.18%	104.29%	100.00%	-
P/NAPS	0.88	0.85	0.83	0.80	0.76	0.76	0.79	7.46%
YoY %	3.53%	2.41%	3.75%	5.26%	0.00%	-3.80%	-	-
Horiz. %	111.39%	107.59%	105.06%	101.27%	96.20%	96.20%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos