[NSOP] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock

[NSOP] NEGRI SEMBILAN OIL PALMS BHD

Announcement Date

28-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Sep-2008 [#3]

Profit Trend

QoQ- -8.06%

YoY- 80.19%

Quarter Report

Quarterly Report - 30 September 2008.pdf

Latest QR

Upcoming QR

NSOP's Result

NSOP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Annualized Quarter Result
Revenue	116,861	80,986	77,584	114,556	66,392	49,842	45,332	17.08%
YoY %	44.30%	4.38%	-32.27%	72.54%	33.20%	9.95%	-	-
Horiz. %	257.79%	178.65%	171.15%	252.70%	146.46%	109.95%	100.00%	-
PBT	61,690	30,125	30,965	60,140	32,104	19,457	10,686	33.91%
YoY %	104.78%	-2.71%	-48.51%	87.33%	65.00%	82.08%	-	-
Horiz. %	577.30%	281.91%	289.77%	562.79%	300.43%	182.08%	100.00%	-
Tax	-15,000	-7,674	-7,108	-15,210	-7,964	-4,546	-3,746	26.00%
YoY %	-95.47%	-7.96%	53.27%	-90.98%	-75.19%	-21.36%	-	-
Horiz. %	400.43%	204.86%	189.75%	406.03%	212.60%	121.36%	100.00%	-
NP	46,690	22,450	23,857	44,929	24,140	14,910	6,940	37.37%
YoY %	107.97%	-5.90%	-46.90%	86.12%	61.90%	114.84%	-	-
Horiz. %	672.77%	323.49%	343.76%	647.39%	347.84%	214.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	38,838	19,002	20,769	37,610	20,873	12,992	6,800	33.68%
YoY %	104.39%	-8.51%	-44.78%	80.18%	60.66%	91.06%	-	-
Horiz. %	571.15%	279.44%	305.43%	553.09%	306.96%	191.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.32%	25.47%	22.95%	25.29%	24.81%	23.36%	35.06%	-
YoY %	-4.52%	10.98%	-9.25%	1.93%	6.21%	-33.37%	-	-
Horiz. %	69.37%	72.65%	65.46%	72.13%	70.76%	66.63%	100.00%	-
Total Cost	70,170	58,536	53,726	69,626	42,252	34,932	38,392	10.56%
YoY %	19.87%	8.95%	-22.84%	64.79%	20.95%	-9.01%	-	-
Horiz. %	182.77%	152.47%	139.94%	181.36%	110.05%	90.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	334,888	313,824	298,342	309,599	277,999	215,525	207,981	8.25%
YoY %	6.71%	5.19%	-3.64%	11.37%	28.99%	3.63%	-	-
Horiz. %	161.02%	150.89%	143.45%	148.86%	133.67%	103.63%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	39,316	29,954	23,399	37,442	23,400	14,879	14,643	17.88%
YoY %	31.25%	28.01%	-37.51%	60.01%	57.27%	1.61%	-	-
Horiz. %	268.50%	204.56%	159.80%	255.70%	159.80%	101.61%	100.00%	-
Div Payout %	101.23%	157.64%	112.66%	99.55%	112.11%	114.53%	215.34%	-
YoY %	-35.78%	39.93%	13.17%	-11.20%	-2.11%	-46.81%	-	-
Horiz. %	47.01%	73.21%	52.32%	46.23%	52.06%	53.19%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	334,888	313,824	298,342	309,599	277,999	215,525	207,981	8.25%
YoY %	6.71%	5.19%	-3.64%	11.37%	28.99%	3.63%	-	-
Horiz. %	161.02%	150.89%	143.45%	148.86%	133.67%	103.63%	100.00%	-
NOSH	70,207	70,206	70,198	70,204	70,201	69,749	68,640	0.37%
YoY %	0.00%	0.01%	-0.01%	0.00%	0.65%	1.62%	-	-
Horiz. %	102.28%	102.28%	102.27%	102.28%	102.27%	101.62%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	39.95%	27.72%	30.75%	39.22%	36.36%	29.92%	15.31%	-
YoY %	44.12%	-9.85%	-21.60%	7.87%	21.52%	95.43%	-	-
Horiz. %	260.94%	181.06%	200.85%	256.17%	237.49%	195.43%	100.00%	-
ROE	11.60%	6.06%	6.96%	12.15%	7.51%	6.03%	3.27%	-
YoY %	91.42%	-12.93%	-42.72%	61.78%	24.54%	84.40%	-	-
Horiz. %	354.74%	185.32%	212.84%	371.56%	229.66%	184.40%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	166.45	115.35	110.52	163.18	94.57	71.46	66.04	16.64%
YoY %	44.30%	4.37%	-32.27%	72.55%	32.34%	8.21%	-	-
Horiz. %	252.04%	174.67%	167.35%	247.09%	143.20%	108.21%	100.00%	-
EPS	55.32	27.07	29.59	53.57	29.73	18.63	9.91	33.17%
YoY %	104.36%	-8.52%	-44.76%	80.19%	59.58%	87.99%	-	-
Horiz. %	558.22%	273.16%	298.59%	540.57%	300.00%	187.99%	100.00%	-
DPS	56.00	42.67	33.33	53.33	33.33	21.33	21.33	17.44%
YoY %	31.24%	28.02%	-37.50%	60.01%	56.26%	0.00%	-	-
Horiz. %	262.54%	200.05%	156.26%	250.02%	156.26%	100.00%	100.00%	-
NAPS	4.77	4.47	4.25	4.41	3.96	3.09	3.03	7.85%
YoY %	6.71%	5.18%	-3.63%	11.36%	28.16%	1.98%	-	-
Horiz. %	157.43%	147.52%	140.26%	145.54%	130.69%	101.98%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 70,171
RPS	166.46	115.36	110.52	163.18	94.57	71.00	64.57	17.08%
YoY %	44.30%	4.38%	-32.27%	72.55%	33.20%	9.96%	-	-
Horiz. %	257.80%	178.66%	171.16%	252.72%	146.46%	109.96%	100.00%	-
EPS	55.32	27.07	29.59	53.57	29.73	18.51	9.69	33.67%
YoY %	104.36%	-8.52%	-44.76%	80.19%	60.62%	91.02%	-	-
Horiz. %	570.90%	279.36%	305.37%	552.84%	306.81%	191.02%	100.00%	-
DPS	56.00	42.67	33.33	53.33	33.33	21.20	20.86	17.88%
YoY %	31.24%	28.02%	-37.50%	60.01%	57.22%	1.63%	-	-
Horiz. %	268.46%	204.55%	159.78%	255.66%	159.78%	101.63%	100.00%	-
NAPS	4.7704	4.4703	4.2498	4.4101	3.96	3.0701	2.9626	8.25%
YoY %	6.71%	5.19%	-3.63%	11.37%	28.99%	3.63%	-	-
Horiz. %	161.02%	150.89%	143.45%	148.86%	133.67%	103.63%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	5.09	4.94	4.20	3.68	3.60	2.82	2.55	-
P/RPS	3.06	4.28	3.80	2.26	3.81	3.95	3.86	-3.79%
YoY %	-28.50%	12.63%	68.14%	-40.68%	-3.54%	2.33%	-	-
Horiz. %	79.27%	110.88%	98.45%	58.55%	98.70%	102.33%	100.00%	-
P/EPS	9.20	18.25	14.20	6.87	12.11	15.14	25.74	-15.75%
YoY %	-49.59%	28.52%	106.70%	-43.27%	-20.01%	-41.18%	-	-
Horiz. %	35.74%	70.90%	55.17%	26.69%	47.05%	58.82%	100.00%	-
EY	10.87	5.48	7.04	14.56	8.26	6.61	3.88	18.72%
YoY %	98.36%	-22.16%	-51.65%	76.27%	24.96%	70.36%	-	-
Horiz. %	280.15%	141.24%	181.44%	375.26%	212.89%	170.36%	100.00%	-
DY	11.00	8.64	7.94	14.49	9.26	7.57	8.37	4.65%
YoY %	27.31%	8.82%	-45.20%	56.48%	22.32%	-9.56%	-	-
Horiz. %	131.42%	103.23%	94.86%	173.12%	110.63%	90.44%	100.00%	-
P/NAPS	1.07	1.11	0.99	0.83	0.91	0.91	0.84	4.11%
YoY %	-3.60%	12.12%	19.28%	-8.79%	0.00%	8.33%	-	-
Horiz. %	127.38%	132.14%	117.86%	98.81%	108.33%	108.33%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	25/11/11	26/11/10	23/11/09	28/11/08	30/11/07	28/11/06	29/11/05	-
Price	5.40	5.10	4.18	3.10	4.00	2.92	2.50	-
P/RPS	3.24	4.42	3.78	1.90	4.23	4.09	3.79	-2.57%
YoY %	-26.70%	16.93%	98.95%	-55.08%	3.42%	7.92%	-	-
Horiz. %	85.49%	116.62%	99.74%	50.13%	111.61%	107.92%	100.00%	-
P/EPS	9.76	18.84	14.13	5.79	13.45	15.68	25.24	-14.63%
YoY %	-48.20%	33.33%	144.04%	-56.95%	-14.22%	-37.88%	-	-
Horiz. %	38.67%	74.64%	55.98%	22.94%	53.29%	62.12%	100.00%	-
EY	10.24	5.31	7.08	17.28	7.43	6.38	3.96	17.14%
YoY %	92.84%	-25.00%	-59.03%	132.57%	16.46%	61.11%	-	-
Horiz. %	258.59%	134.09%	178.79%	436.36%	187.63%	161.11%	100.00%	-
DY	10.37	8.37	7.97	17.20	8.33	7.31	8.53	3.30%
YoY %	23.89%	5.02%	-53.66%	106.48%	13.95%	-14.30%	-	-
Horiz. %	121.57%	98.12%	93.43%	201.64%	97.66%	85.70%	100.00%	-
P/NAPS	1.13	1.14	0.98	0.70	1.01	0.94	0.83	5.27%
YoY %	-0.88%	16.33%	40.00%	-30.69%	7.45%	13.25%	-	-
Horiz. %	136.14%	137.35%	118.07%	84.34%	121.69%	113.25%	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