[NSOP] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock

[NSOP] NEGRI SEMBILAN OIL PALMS BHD

Announcement Date

24-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 21.99%

YoY- 64.56%

Quarter Report

Second Quarter 30 June 2007.xls

Latest QR

Upcoming QR

NSOP's Result

NSOP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Annualized Quarter Result
Revenue	80,728	74,128	108,548	57,612	45,368	42,914	47,636	9.18%
YoY %	8.90%	-31.71%	88.41%	26.99%	5.72%	-9.91%	-	-
Horiz. %	169.47%	155.61%	227.87%	120.94%	95.24%	90.09%	100.00%	-
PBT	27,262	27,784	62,644	24,212	14,056	9,010	15,668	9.66%
YoY %	-1.88%	-55.65%	158.73%	72.25%	56.00%	-42.49%	-	-
Horiz. %	174.00%	177.33%	399.82%	154.53%	89.71%	57.51%	100.00%	-
Tax	-7,188	-6,512	-15,494	-5,908	-3,154	-3,138	-4,950	6.41%
YoY %	-10.38%	57.97%	-162.25%	-87.32%	-0.51%	36.61%	-	-
Horiz. %	145.21%	131.56%	313.01%	119.35%	63.72%	63.39%	100.00%	-
NP	20,074	21,272	47,150	18,304	10,902	5,872	10,718	11.01%
YoY %	-5.63%	-54.88%	157.59%	67.90%	85.66%	-45.21%	-	-
Horiz. %	187.29%	198.47%	439.91%	170.78%	101.72%	54.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,636	18,932	40,908	16,068	9,764	6,022	10,718	7.59%
YoY %	-12.13%	-53.72%	154.59%	64.56%	62.14%	-43.81%	-	-
Horiz. %	155.22%	176.64%	381.68%	149.92%	91.10%	56.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.37%	23.44%	24.73%	24.40%	22.44%	34.83%	31.59%	-
YoY %	12.50%	-5.22%	1.35%	8.73%	-35.57%	10.26%	-	-
Horiz. %	83.48%	74.20%	78.28%	77.24%	71.04%	110.26%	100.00%	-
Total Cost	60,654	52,856	61,398	39,308	34,466	37,042	36,918	8.62%
YoY %	14.75%	-13.91%	56.20%	14.05%	-6.95%	0.34%	-	-
Horiz. %	164.29%	143.17%	166.31%	106.47%	93.36%	100.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	305,344	291,423	301,826	269,672	210,023	205,979	201,894	7.13%
YoY %	4.78%	-3.45%	11.92%	28.40%	1.96%	2.02%	-	-
Horiz. %	151.24%	144.34%	149.50%	133.57%	104.03%	102.02%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	21,058	14,044	28,076	14,045	11,127	10,949	13,549	7.62%
YoY %	49.94%	-49.98%	99.90%	26.22%	1.63%	-19.19%	-	-
Horiz. %	155.42%	103.65%	207.22%	103.66%	82.12%	80.81%	100.00%	-
Div Payout %	126.58%	74.18%	68.63%	87.41%	113.96%	181.82%	126.42%	-
YoY %	70.64%	8.09%	-21.48%	-23.30%	-37.32%	43.82%	-	-
Horiz. %	100.13%	58.68%	54.29%	69.14%	90.14%	143.82%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	305,344	291,423	301,826	269,672	210,023	205,979	201,894	7.13%
YoY %	4.78%	-3.45%	11.92%	28.40%	1.96%	2.02%	-	-
Horiz. %	151.24%	144.34%	149.50%	133.57%	104.03%	102.02%	100.00%	-
NOSH	70,194	70,222	70,192	70,227	69,544	68,431	67,749	0.59%
YoY %	-0.04%	0.04%	-0.05%	0.98%	1.63%	1.01%	-	-
Horiz. %	103.61%	103.65%	103.61%	103.66%	102.65%	101.01%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	24.87%	28.70%	43.44%	31.77%	24.03%	13.68%	22.50%	-
YoY %	-13.34%	-33.93%	36.73%	32.21%	75.66%	-39.20%	-	-
Horiz. %	110.53%	127.56%	193.07%	141.20%	106.80%	60.80%	100.00%	-
ROE	5.45%	6.50%	13.55%	5.96%	4.65%	2.92%	5.31%	-
YoY %	-16.15%	-52.03%	127.35%	28.17%	59.25%	-45.01%	-	-
Horiz. %	102.64%	122.41%	255.18%	112.24%	87.57%	54.99%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	115.01	105.56	154.64	82.04	65.24	62.71	70.31	8.54%
YoY %	8.95%	-31.74%	88.49%	25.75%	4.03%	-10.81%	-	-
Horiz. %	163.58%	150.14%	219.94%	116.68%	92.79%	89.19%	100.00%	-
EPS	23.70	26.96	58.28	22.88	14.04	8.80	15.82	6.96%
YoY %	-12.09%	-53.74%	154.72%	62.96%	59.55%	-44.37%	-	-
Horiz. %	149.81%	170.42%	368.39%	144.63%	88.75%	55.63%	100.00%	-
DPS	30.00	20.00	40.00	20.00	16.00	16.00	20.00	6.98%
YoY %	50.00%	-50.00%	100.00%	25.00%	0.00%	-20.00%	-	-
Horiz. %	150.00%	100.00%	200.00%	100.00%	80.00%	80.00%	100.00%	-
NAPS	4.35	4.15	4.30	3.84	3.02	3.01	2.98	6.50%
YoY %	4.82%	-3.49%	11.98%	27.15%	0.33%	1.01%	-	-
Horiz. %	145.97%	139.26%	144.30%	128.86%	101.34%	101.01%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 70,237
RPS	114.99	105.59	154.62	82.07	64.62	61.13	67.86	9.18%
YoY %	8.90%	-31.71%	88.40%	27.00%	5.71%	-9.92%	-	-
Horiz. %	169.45%	155.60%	227.85%	120.94%	95.23%	90.08%	100.00%	-
EPS	23.70	26.97	58.27	22.89	13.91	8.58	15.27	7.59%
YoY %	-12.12%	-53.72%	154.57%	64.56%	62.12%	-43.81%	-	-
Horiz. %	155.21%	176.62%	381.60%	149.90%	91.09%	56.19%	100.00%	-
DPS	30.00	20.01	39.99	20.01	15.85	15.60	19.30	7.62%
YoY %	49.93%	-49.96%	99.85%	26.25%	1.60%	-19.17%	-	-
Horiz. %	155.44%	103.68%	207.20%	103.68%	82.12%	80.83%	100.00%	-
NAPS	4.3495	4.1512	4.2994	3.8414	2.9917	2.9341	2.8759	7.13%
YoY %	4.78%	-3.45%	11.92%	28.40%	1.96%	2.02%	-	-
Horiz. %	151.24%	144.34%	149.50%	133.57%	104.03%	102.02%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	4.56	3.90	4.60	3.56	2.70	2.29	2.28	-
P/RPS	3.96	3.69	2.97	4.34	4.14	3.65	3.24	3.39%
YoY %	7.32%	24.24%	-31.57%	4.83%	13.42%	12.65%	-	-
Horiz. %	122.22%	113.89%	91.67%	133.95%	127.78%	112.65%	100.00%	-
P/EPS	19.24	14.47	7.89	15.56	19.23	26.02	14.41	4.93%
YoY %	32.96%	83.40%	-49.29%	-19.08%	-26.10%	80.57%	-	-
Horiz. %	133.52%	100.42%	54.75%	107.98%	133.45%	180.57%	100.00%	-
EY	5.20	6.91	12.67	6.43	5.20	3.84	6.94	-4.69%
YoY %	-24.75%	-45.46%	97.05%	23.65%	35.42%	-44.67%	-	-
Horiz. %	74.93%	99.57%	182.56%	92.65%	74.93%	55.33%	100.00%	-
DY	6.58	5.13	8.70	5.62	5.93	6.99	8.77	-4.67%
YoY %	28.27%	-41.03%	54.80%	-5.23%	-15.16%	-20.30%	-	-
Horiz. %	75.03%	58.49%	99.20%	64.08%	67.62%	79.70%	100.00%	-
P/NAPS	1.05	0.94	1.07	0.93	0.89	0.76	0.77	5.30%
YoY %	11.70%	-12.15%	15.05%	4.49%	17.11%	-1.30%	-	-
Horiz. %	136.36%	122.08%	138.96%	120.78%	115.58%	98.70%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	27/08/10	28/08/09	29/08/08	24/08/07	29/08/06	26/08/05	16/08/04	-
Price	4.98	4.03	4.00	3.50	2.87	2.40	2.22	-
P/RPS	4.33	3.82	2.59	4.27	4.40	3.83	3.16	5.38%
YoY %	13.35%	47.49%	-39.34%	-2.95%	14.88%	21.20%	-	-
Horiz. %	137.03%	120.89%	81.96%	135.13%	139.24%	121.20%	100.00%	-
P/EPS	21.01	14.95	6.86	15.30	20.44	27.27	14.03	6.95%
YoY %	40.54%	117.93%	-55.16%	-25.15%	-25.05%	94.37%	-	-
Horiz. %	149.75%	106.56%	48.90%	109.05%	145.69%	194.37%	100.00%	-
EY	4.76	6.69	14.57	6.54	4.89	3.67	7.13	-6.50%
YoY %	-28.85%	-54.08%	122.78%	33.74%	33.24%	-48.53%	-	-
Horiz. %	66.76%	93.83%	204.35%	91.73%	68.58%	51.47%	100.00%	-
DY	6.02	4.96	10.00	5.71	5.57	6.67	9.01	-6.49%
YoY %	21.37%	-50.40%	75.13%	2.51%	-16.49%	-25.97%	-	-
Horiz. %	66.81%	55.05%	110.99%	63.37%	61.82%	74.03%	100.00%	-
P/NAPS	1.14	0.97	0.93	0.91	0.95	0.80	0.74	7.46%
YoY %	17.53%	4.30%	2.20%	-4.21%	18.75%	8.11%	-	-
Horiz. %	154.05%	131.08%	125.68%	122.97%	128.38%	108.11%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos