[NSOP] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 99.59%
YoY- 91.06%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 28,806 13,348 51,405 37,382 22,684 10,256 44,000 -24.66%
PBT 12,106 4,855 20,281 14,593 7,028 3,400 11,716 2.21%
Tax -2,954 -1,291 -4,921 -3,410 -1,577 -748 -2,956 -0.04%
NP 9,152 3,564 15,360 11,183 5,451 2,652 8,760 2.96%
-
NP to SH 8,034 3,293 13,307 9,744 4,882 2,419 8,155 -0.99%
-
Tax Rate 24.40% 26.59% 24.26% 23.37% 22.44% 22.00% 25.23% -
Total Cost 19,654 9,784 36,045 26,199 17,233 7,604 35,240 -32.31%
-
Net Worth 269,672 271,023 264,044 215,525 210,023 211,314 206,969 19.35%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 7,022 7,021 - 11,159 5,563 5,560 - -
Div Payout % 87.41% 213.22% - 114.53% 113.96% 229.89% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 269,672 271,023 264,044 215,525 210,023 211,314 206,969 19.35%
NOSH 70,227 70,213 69,853 69,749 69,544 69,511 68,760 1.42%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 31.77% 26.70% 29.88% 29.92% 24.03% 25.86% 19.91% -
ROE 2.98% 1.22% 5.04% 4.52% 2.32% 1.14% 3.94% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 41.02 19.01 73.59 53.59 32.62 14.75 63.99 -25.71%
EPS 11.44 4.69 19.05 13.97 7.02 3.48 11.86 -2.38%
DPS 10.00 10.00 0.00 16.00 8.00 8.00 0.00 -
NAPS 3.84 3.86 3.78 3.09 3.02 3.04 3.01 17.68%
Adjusted Per Share Value based on latest NOSH - 70,057
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 41.03 19.01 73.22 53.25 32.31 14.61 62.68 -24.66%
EPS 11.44 4.69 18.96 13.88 6.95 3.45 11.62 -1.03%
DPS 10.00 10.00 0.00 15.90 7.93 7.92 0.00 -
NAPS 3.8414 3.8606 3.7612 3.0701 2.9917 3.0101 2.9482 19.35%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.56 3.14 2.98 2.82 2.70 2.57 2.41 -
P/RPS 8.68 16.52 4.05 5.26 8.28 17.42 3.77 74.62%
P/EPS 31.12 66.95 15.64 20.19 38.46 73.85 20.32 32.96%
EY 3.21 1.49 6.39 4.95 2.60 1.35 4.92 -24.83%
DY 2.81 3.18 0.00 5.67 2.96 3.11 0.00 -
P/NAPS 0.93 0.81 0.79 0.91 0.89 0.85 0.80 10.58%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 25/05/07 28/02/07 28/11/06 29/08/06 26/05/06 28/02/06 -
Price 3.50 3.54 3.06 2.92 2.87 2.68 2.57 -
P/RPS 8.53 18.62 4.16 5.45 8.80 18.16 4.02 65.35%
P/EPS 30.59 75.48 16.06 20.90 40.88 77.01 21.67 25.91%
EY 3.27 1.32 6.23 4.78 2.45 1.30 4.61 -20.51%
DY 2.86 2.82 0.00 5.48 2.79 2.99 0.00 -
P/NAPS 0.91 0.92 0.81 0.94 0.95 0.88 0.85 4.66%

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