[NSOP] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 72.66%
YoY- -4.34%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 21,457 10,324 51,580 38,842 23,818 11,603 47,940 -41.51%
PBT 4,505 2,642 18,258 14,213 7,834 4,690 19,198 -61.98%
Tax -1,569 -846 -5,132 -4,960 -2,475 -1,473 -6,330 -60.57%
NP 2,936 1,796 13,126 9,253 5,359 3,217 12,868 -62.69%
-
NP to SH 3,011 1,796 13,126 9,253 5,359 3,217 12,868 -62.06%
-
Tax Rate 34.83% 32.02% 28.11% 34.90% 31.59% 31.41% 32.97% -
Total Cost 18,521 8,528 38,454 29,589 18,459 8,386 35,072 -34.69%
-
Net Worth 205,979 208,964 205,964 206,376 201,894 204,779 198,790 2.39%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 5,474 5,463 12,915 12,898 6,774 6,758 10,006 -33.13%
Div Payout % 181.82% 304.18% 98.39% 139.40% 126.42% 210.08% 77.76% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 205,979 208,964 205,964 206,376 201,894 204,779 198,790 2.39%
NOSH 68,431 68,288 67,975 67,887 67,749 67,584 66,708 1.71%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 13.68% 17.40% 25.45% 23.82% 22.50% 27.73% 26.84% -
ROE 1.46% 0.86% 6.37% 4.48% 2.65% 1.57% 6.47% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 31.36 15.12 75.88 57.22 35.16 17.17 71.87 -42.50%
EPS 4.40 2.63 19.31 13.63 7.91 4.76 19.29 -62.70%
DPS 8.00 8.00 19.00 19.00 10.00 10.00 15.00 -34.25%
NAPS 3.01 3.06 3.03 3.04 2.98 3.03 2.98 0.67%
Adjusted Per Share Value based on latest NOSH - 68,196
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 30.56 14.71 73.47 55.33 33.93 16.53 68.29 -41.52%
EPS 4.29 2.56 18.70 13.18 7.63 4.58 18.33 -62.05%
DPS 7.80 7.78 18.40 18.37 9.65 9.63 14.25 -33.11%
NAPS 2.9341 2.9766 2.9339 2.9398 2.8759 2.917 2.8317 2.39%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.29 2.33 2.31 2.33 2.28 2.52 2.30 -
P/RPS 7.30 15.41 3.04 4.07 6.49 14.68 3.20 73.38%
P/EPS 52.05 88.59 11.96 17.09 28.82 52.94 11.92 167.39%
EY 1.92 1.13 8.36 5.85 3.47 1.89 8.39 -62.62%
DY 3.49 3.43 8.23 8.15 4.39 3.97 6.52 -34.09%
P/NAPS 0.76 0.76 0.76 0.77 0.77 0.83 0.77 -0.86%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 30/05/05 25/02/05 30/11/04 16/08/04 28/05/04 25/02/04 -
Price 2.40 2.34 2.30 2.40 2.22 2.33 2.37 -
P/RPS 7.65 15.48 3.03 4.19 6.31 13.57 3.30 75.24%
P/EPS 54.55 88.97 11.91 17.61 28.07 48.95 12.29 170.32%
EY 1.83 1.12 8.40 5.68 3.56 2.04 8.14 -63.06%
DY 3.33 3.42 8.26 7.92 4.50 4.29 6.33 -34.85%
P/NAPS 0.80 0.76 0.76 0.79 0.74 0.77 0.80 0.00%

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
Post a Comment