[NSOP] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 6.57%
YoY- 61.55%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 74,660 63,817 57,527 54,497 51,405 47,383 45,227 39.55%
PBT 58,709 29,766 25,359 21,736 20,281 18,294 14,239 156.46%
Tax -14,241 -7,484 -6,298 -5,464 -4,921 -3,556 -2,964 183.92%
NP 44,468 22,282 19,061 16,272 15,360 14,738 11,275 149.00%
-
NP to SH 38,163 19,218 16,459 14,181 13,307 12,799 10,026 143.19%
-
Tax Rate 24.26% 25.14% 24.84% 25.14% 24.26% 19.44% 20.82% -
Total Cost 30,192 41,535 38,466 38,225 36,045 32,645 33,952 -7.50%
-
Net Worth 291,308 277,892 269,710 271,023 265,120 216,478 210,715 24.02%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 17,547 17,547 12,625 12,625 11,165 11,165 11,076 35.78%
Div Payout % 45.98% 91.31% 76.71% 89.03% 83.91% 87.24% 110.48% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 291,308 277,892 269,710 271,023 265,120 216,478 210,715 24.02%
NOSH 70,194 70,174 70,237 70,213 70,137 70,057 69,773 0.40%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 59.56% 34.92% 33.13% 29.86% 29.88% 31.10% 24.93% -
ROE 13.10% 6.92% 6.10% 5.23% 5.02% 5.91% 4.76% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 106.36 90.94 81.90 77.62 73.29 67.63 64.82 38.99%
EPS 54.37 27.39 23.43 20.20 18.97 18.27 14.37 142.22%
DPS 25.00 25.00 18.00 18.00 16.00 16.00 16.00 34.54%
NAPS 4.15 3.96 3.84 3.86 3.78 3.09 3.02 23.53%
Adjusted Per Share Value based on latest NOSH - 70,213
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 106.35 90.90 81.94 77.63 73.22 67.50 64.42 39.55%
EPS 54.36 27.38 23.45 20.20 18.96 18.23 14.28 143.20%
DPS 25.00 25.00 17.99 17.99 15.90 15.90 15.78 35.78%
NAPS 4.1496 3.9585 3.8419 3.8606 3.7765 3.0836 3.0016 24.02%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 4.20 3.60 3.56 3.14 2.98 2.82 2.70 -
P/RPS 3.95 3.96 4.35 4.05 4.07 4.17 4.17 -3.53%
P/EPS 7.73 13.15 15.19 15.55 15.71 15.44 18.79 -44.59%
EY 12.94 7.61 6.58 6.43 6.37 6.48 5.32 80.56%
DY 5.95 6.94 5.06 5.73 5.37 5.67 5.93 0.22%
P/NAPS 1.01 0.91 0.93 0.81 0.79 0.91 0.89 8.77%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 30/11/07 24/08/07 25/05/07 28/02/07 28/11/06 29/08/06 -
Price 4.46 4.00 3.50 3.54 3.06 2.92 2.87 -
P/RPS 4.19 4.40 4.27 4.56 4.18 4.32 4.43 -3.63%
P/EPS 8.20 14.61 14.94 17.53 16.13 15.98 19.97 -44.66%
EY 12.19 6.85 6.70 5.71 6.20 6.26 5.01 80.60%
DY 5.61 6.25 5.14 5.08 5.23 5.48 5.57 0.47%
P/NAPS 1.07 1.01 0.91 0.92 0.81 0.94 0.95 8.22%

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