[NSOP] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 101.82%
YoY- 62.14%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 37,064 54,274 28,806 22,684 21,457 23,818 23,395 7.96%
PBT 13,892 31,322 12,106 7,028 4,505 7,834 8,110 9.37%
Tax -3,256 -7,747 -2,954 -1,577 -1,569 -2,475 -2,571 4.01%
NP 10,636 23,575 9,152 5,451 2,936 5,359 5,539 11.47%
-
NP to SH 9,466 20,454 8,034 4,882 3,011 5,359 5,539 9.33%
-
Tax Rate 23.44% 24.73% 24.40% 22.44% 34.83% 31.59% 31.70% -
Total Cost 26,428 30,699 19,654 17,233 18,521 18,459 17,856 6.74%
-
Net Worth 291,423 301,826 269,672 210,023 205,979 201,894 206,614 5.89%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 7,022 14,038 7,022 5,563 5,474 6,774 3,311 13.33%
Div Payout % 74.18% 68.63% 87.41% 113.96% 181.82% 126.42% 59.78% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 291,423 301,826 269,672 210,023 205,979 201,894 206,614 5.89%
NOSH 70,222 70,192 70,227 69,544 68,431 67,749 66,222 0.98%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 28.70% 43.44% 31.77% 24.03% 13.68% 22.50% 23.68% -
ROE 3.25% 6.78% 2.98% 2.32% 1.46% 2.65% 2.68% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 52.78 77.32 41.02 32.62 31.36 35.16 35.33 6.91%
EPS 13.48 29.14 11.44 7.02 4.40 7.91 8.36 8.28%
DPS 10.00 20.00 10.00 8.00 8.00 10.00 5.00 12.23%
NAPS 4.15 4.30 3.84 3.02 3.01 2.98 3.12 4.86%
Adjusted Per Share Value based on latest NOSH - 69,773
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 52.80 77.31 41.03 32.31 30.56 33.93 33.33 7.96%
EPS 13.48 29.14 11.44 6.95 4.29 7.63 7.89 9.32%
DPS 10.00 20.00 10.00 7.93 7.80 9.65 4.72 13.31%
NAPS 4.1512 4.2994 3.8414 2.9917 2.9341 2.8759 2.9431 5.89%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 3.90 4.60 3.56 2.70 2.29 2.28 2.02 -
P/RPS 7.39 5.95 8.68 8.28 7.30 6.49 5.72 4.35%
P/EPS 28.93 15.79 31.12 38.46 52.05 28.82 24.15 3.05%
EY 3.46 6.33 3.21 2.60 1.92 3.47 4.14 -2.94%
DY 2.56 4.35 2.81 2.96 3.49 4.39 2.48 0.53%
P/NAPS 0.94 1.07 0.93 0.89 0.76 0.77 0.65 6.33%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 29/08/08 24/08/07 29/08/06 26/08/05 16/08/04 22/08/03 -
Price 4.03 4.00 3.50 2.87 2.40 2.22 2.13 -
P/RPS 7.64 5.17 8.53 8.80 7.65 6.31 6.03 4.01%
P/EPS 29.90 13.73 30.59 40.88 54.55 28.07 25.47 2.70%
EY 3.34 7.29 3.27 2.45 1.83 3.56 3.93 -2.67%
DY 2.48 5.00 2.86 2.79 3.33 4.50 2.35 0.90%
P/NAPS 0.97 0.93 0.91 0.95 0.80 0.74 0.68 6.09%

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