[NSOP] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 71.93%
YoY- -46.35%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 12,428 10,256 10,001 12,542 11,133 10,324 12,738 -1.63%
PBT 3,628 3,400 3,701 3,510 1,863 2,642 4,045 -7.01%
Tax -829 -748 -146 -1,241 -762 -846 -172 186.15%
NP 2,799 2,652 3,555 2,269 1,101 1,796 3,873 -19.51%
-
NP to SH 2,463 2,419 3,055 2,089 1,215 1,796 3,873 -26.11%
-
Tax Rate 22.85% 22.00% 3.94% 35.36% 40.90% 32.02% 4.25% -
Total Cost 9,629 7,604 6,446 10,273 10,032 8,528 8,865 5.68%
-
Net Worth 210,715 211,314 241,220 208,899 206,618 208,964 206,969 1.20%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 5,560 - 5,515 - 5,463 - -
Div Payout % - 229.89% - 264.03% - 304.18% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 210,715 211,314 241,220 208,899 206,618 208,964 206,969 1.20%
NOSH 69,773 69,511 69,117 68,943 68,644 68,288 68,306 1.43%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 22.52% 25.86% 35.55% 18.09% 9.89% 17.40% 30.41% -
ROE 1.17% 1.14% 1.27% 1.00% 0.59% 0.86% 1.87% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 17.81 14.75 14.47 18.19 16.22 15.12 18.65 -3.03%
EPS 3.53 3.48 4.42 3.03 1.77 2.63 5.67 -27.15%
DPS 0.00 8.00 0.00 8.00 0.00 8.00 0.00 -
NAPS 3.02 3.04 3.49 3.03 3.01 3.06 3.03 -0.22%
Adjusted Per Share Value based on latest NOSH - 68,943
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 17.70 14.61 14.25 17.87 15.86 14.71 18.14 -1.62%
EPS 3.51 3.45 4.35 2.98 1.73 2.56 5.52 -26.11%
DPS 0.00 7.92 0.00 7.86 0.00 7.78 0.00 -
NAPS 3.0016 3.0101 3.4361 2.9757 2.9432 2.9766 2.9482 1.20%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.70 2.57 2.41 2.55 2.29 2.33 2.31 -
P/RPS 15.16 17.42 16.66 14.02 14.12 15.41 12.39 14.44%
P/EPS 76.49 73.85 54.52 84.16 129.38 88.59 40.74 52.36%
EY 1.31 1.35 1.83 1.19 0.77 1.13 2.45 -34.19%
DY 0.00 3.11 0.00 3.14 0.00 3.43 0.00 -
P/NAPS 0.89 0.85 0.69 0.84 0.76 0.76 0.76 11.13%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 26/05/06 28/02/06 29/11/05 26/08/05 30/05/05 25/02/05 -
Price 2.87 2.68 2.57 2.50 2.40 2.34 2.30 -
P/RPS 16.11 18.16 17.76 13.74 14.80 15.48 12.33 19.57%
P/EPS 81.30 77.01 58.14 82.51 135.59 88.97 40.56 59.17%
EY 1.23 1.30 1.72 1.21 0.74 1.12 2.47 -37.25%
DY 0.00 2.99 0.00 3.20 0.00 3.42 0.00 -
P/NAPS 0.95 0.88 0.74 0.83 0.80 0.76 0.76 16.08%

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