[NSOP] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -16.17%
YoY- -43.81%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 108,548 57,612 45,368 42,914 47,636 46,790 38,374 18.90%
PBT 62,644 24,212 14,056 9,010 15,668 16,220 7,586 42.12%
Tax -15,494 -5,908 -3,154 -3,138 -4,950 -5,142 -1,980 40.85%
NP 47,150 18,304 10,902 5,872 10,718 11,078 5,606 42.55%
-
NP to SH 40,908 16,068 9,764 6,022 10,718 11,078 5,606 39.22%
-
Tax Rate 24.73% 24.40% 22.44% 34.83% 31.59% 31.70% 26.10% -
Total Cost 61,398 39,308 34,466 37,042 36,918 35,712 32,768 11.02%
-
Net Worth 301,826 269,672 210,023 205,979 201,894 206,614 203,153 6.81%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 28,076 14,045 11,127 10,949 13,549 6,622 5,143 32.66%
Div Payout % 68.63% 87.41% 113.96% 181.82% 126.42% 59.78% 91.74% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 301,826 269,672 210,023 205,979 201,894 206,614 203,153 6.81%
NOSH 70,192 70,227 69,544 68,431 67,749 66,222 64,288 1.47%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 43.44% 31.77% 24.03% 13.68% 22.50% 23.68% 14.61% -
ROE 13.55% 5.96% 4.65% 2.92% 5.31% 5.36% 2.76% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 154.64 82.04 65.24 62.71 70.31 70.66 59.69 17.17%
EPS 58.28 22.88 14.04 8.80 15.82 16.72 8.72 37.20%
DPS 40.00 20.00 16.00 16.00 20.00 10.00 8.00 30.73%
NAPS 4.30 3.84 3.02 3.01 2.98 3.12 3.16 5.26%
Adjusted Per Share Value based on latest NOSH - 68,644
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 154.62 82.07 64.62 61.13 67.86 66.65 54.66 18.90%
EPS 58.27 22.89 13.91 8.58 15.27 15.78 7.99 39.21%
DPS 39.99 20.01 15.85 15.60 19.30 9.43 7.33 32.64%
NAPS 4.2994 3.8414 2.9917 2.9341 2.8759 2.9431 2.8938 6.81%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 4.60 3.56 2.70 2.29 2.28 2.02 2.13 -
P/RPS 2.97 4.34 4.14 3.65 3.24 2.86 3.57 -3.01%
P/EPS 7.89 15.56 19.23 26.02 14.41 12.08 24.43 -17.15%
EY 12.67 6.43 5.20 3.84 6.94 8.28 4.09 20.71%
DY 8.70 5.62 5.93 6.99 8.77 4.95 3.76 14.99%
P/NAPS 1.07 0.93 0.89 0.76 0.77 0.65 0.67 8.10%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 24/08/07 29/08/06 26/08/05 16/08/04 22/08/03 22/08/02 -
Price 4.00 3.50 2.87 2.40 2.22 2.13 2.16 -
P/RPS 2.59 4.27 4.40 3.83 3.16 3.01 3.62 -5.42%
P/EPS 6.86 15.30 20.44 27.27 14.03 12.73 24.77 -19.24%
EY 14.57 6.54 4.89 3.67 7.13 7.85 4.04 23.81%
DY 10.00 5.71 5.57 6.67 9.01 4.69 3.70 18.00%
P/NAPS 0.93 0.91 0.95 0.80 0.74 0.68 0.68 5.35%

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