[NSOP] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 36.57%
YoY- 63.18%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 49,794 28,806 13,348 51,405 37,382 22,684 10,256 186.44%
PBT 24,078 12,106 4,855 20,281 14,593 7,028 3,400 268.33%
Tax -5,973 -2,954 -1,291 -4,921 -3,410 -1,577 -748 299.00%
NP 18,105 9,152 3,564 15,360 11,183 5,451 2,652 259.45%
-
NP to SH 15,655 8,034 3,293 13,307 9,744 4,882 2,419 246.88%
-
Tax Rate 24.81% 24.40% 26.59% 24.26% 23.37% 22.44% 22.00% -
Total Cost 31,689 19,654 9,784 36,045 26,199 17,233 7,604 158.74%
-
Net Worth 277,999 269,672 271,023 264,044 215,525 210,023 211,314 20.04%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 17,550 7,022 7,021 - 11,159 5,563 5,560 115.02%
Div Payout % 112.11% 87.41% 213.22% - 114.53% 113.96% 229.89% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 277,999 269,672 271,023 264,044 215,525 210,023 211,314 20.04%
NOSH 70,201 70,227 70,213 69,853 69,749 69,544 69,511 0.66%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 36.36% 31.77% 26.70% 29.88% 29.92% 24.03% 25.86% -
ROE 5.63% 2.98% 1.22% 5.04% 4.52% 2.32% 1.14% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 70.93 41.02 19.01 73.59 53.59 32.62 14.75 184.62%
EPS 22.30 11.44 4.69 19.05 13.97 7.02 3.48 244.60%
DPS 25.00 10.00 10.00 0.00 16.00 8.00 8.00 113.59%
NAPS 3.96 3.84 3.86 3.78 3.09 3.02 3.04 19.25%
Adjusted Per Share Value based on latest NOSH - 70,137
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 70.93 41.03 19.01 73.22 53.25 32.31 14.61 186.44%
EPS 22.30 11.44 4.69 18.96 13.88 6.95 3.45 246.60%
DPS 25.00 10.00 10.00 0.00 15.90 7.93 7.92 115.03%
NAPS 3.96 3.8414 3.8606 3.7612 3.0701 2.9917 3.0101 20.04%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.60 3.56 3.14 2.98 2.82 2.70 2.57 -
P/RPS 5.08 8.68 16.52 4.05 5.26 8.28 17.42 -55.99%
P/EPS 16.14 31.12 66.95 15.64 20.19 38.46 73.85 -63.68%
EY 6.19 3.21 1.49 6.39 4.95 2.60 1.35 175.74%
DY 6.94 2.81 3.18 0.00 5.67 2.96 3.11 70.68%
P/NAPS 0.91 0.93 0.81 0.79 0.91 0.89 0.85 4.64%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 24/08/07 25/05/07 28/02/07 28/11/06 29/08/06 26/05/06 -
Price 4.00 3.50 3.54 3.06 2.92 2.87 2.68 -
P/RPS 5.64 8.53 18.62 4.16 5.45 8.80 18.16 -54.10%
P/EPS 17.94 30.59 75.48 16.06 20.90 40.88 77.01 -62.10%
EY 5.58 3.27 1.32 6.23 4.78 2.45 1.30 163.88%
DY 6.25 2.86 2.82 0.00 5.48 2.79 2.99 63.40%
P/NAPS 1.01 0.91 0.92 0.81 0.94 0.95 0.88 9.61%

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