[NSOP] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock

[NSOP] NEGRI SEMBILAN OIL PALMS BHD

Announcement Date

28-Nov-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Sep-2006 [#3]

Profit Trend

QoQ- 99.59%

YoY- 91.06%

Quarter Report

Third Quarter 30 September 2006.xls

Latest QR

Upcoming QR

NSOP's Result

NSOP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Cumulative Result
Revenue	58,188	85,917	49,794	37,382	33,999	38,842	35,932	8.35%
YoY %	-32.27%	72.54%	33.20%	9.95%	-12.47%	8.10%	-	-
Horiz. %	161.94%	239.11%	138.58%	104.04%	94.62%	108.10%	100.00%	-
PBT	23,224	45,105	24,078	14,593	8,015	14,213	14,262	8.45%
YoY %	-48.51%	87.33%	65.00%	82.07%	-43.61%	-0.34%	-	-
Horiz. %	162.84%	316.26%	168.83%	102.32%	56.20%	99.66%	100.00%	-
Tax	-5,331	-11,408	-5,973	-3,410	-2,810	-4,960	-4,589	2.52%
YoY %	53.27%	-90.99%	-75.16%	-21.35%	43.35%	-8.08%	-	-
Horiz. %	116.17%	248.59%	130.16%	74.31%	61.23%	108.08%	100.00%	-
NP	17,893	33,697	18,105	11,183	5,205	9,253	9,673	10.78%
YoY %	-46.90%	86.12%	61.90%	114.85%	-43.75%	-4.34%	-	-
Horiz. %	184.98%	348.36%	187.17%	115.61%	53.81%	95.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,577	28,208	15,655	9,744	5,100	9,253	9,673	8.25%
YoY %	-44.78%	80.19%	60.66%	91.06%	-44.88%	-4.34%	-	-
Horiz. %	161.04%	291.62%	161.84%	100.73%	52.72%	95.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.95%	25.29%	24.81%	23.37%	35.06%	34.90%	32.18%	-
YoY %	-9.25%	1.93%	6.16%	-33.34%	0.46%	8.45%	-	-
Horiz. %	71.32%	78.59%	77.10%	72.62%	108.95%	108.45%	100.00%	-
Total Cost	40,295	52,220	31,689	26,199	28,794	29,589	26,259	7.39%
YoY %	-22.84%	64.79%	20.95%	-9.01%	-2.69%	12.68%	-	-
Horiz. %	153.45%	198.87%	120.68%	99.77%	109.65%	112.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	298,342	309,599	277,999	215,525	207,981	206,376	200,772	6.81%
YoY %	-3.64%	11.37%	28.99%	3.63%	0.78%	2.79%	-	-
Horiz. %	148.60%	154.20%	138.47%	107.35%	103.59%	102.79%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	17,549	28,081	17,550	11,159	10,982	12,898	9,972	9.86%
YoY %	-37.51%	60.01%	57.27%	1.61%	-14.86%	29.34%	-	-
Horiz. %	175.98%	281.60%	175.99%	111.90%	110.13%	129.34%	100.00%	-
Div Payout %	112.66%	99.55%	112.11%	114.53%	215.34%	139.40%	103.09%	-
YoY %	13.17%	-11.20%	-2.11%	-46.81%	54.48%	35.22%	-	-
Horiz. %	109.28%	96.57%	108.75%	111.10%	208.89%	135.22%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	298,342	309,599	277,999	215,525	207,981	206,376	200,772	6.81%
YoY %	-3.64%	11.37%	28.99%	3.63%	0.78%	2.79%	-	-
Horiz. %	148.60%	154.20%	138.47%	107.35%	103.59%	102.79%	100.00%	-
NOSH	70,198	70,204	70,201	69,749	68,640	67,887	66,481	0.91%
YoY %	-0.01%	0.00%	0.65%	1.62%	1.11%	2.11%	-	-
Horiz. %	105.59%	105.60%	105.60%	104.92%	103.25%	102.11%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	30.75%	39.22%	36.36%	29.92%	15.31%	23.82%	26.92%	-
YoY %	-21.60%	7.87%	21.52%	95.43%	-35.73%	-11.52%	-	-
Horiz. %	114.23%	145.69%	135.07%	111.14%	56.87%	88.48%	100.00%	-
ROE	5.22%	9.11%	5.63%	4.52%	2.45%	4.48%	4.82%	-
YoY %	-42.70%	61.81%	24.56%	84.49%	-45.31%	-7.05%	-	-
Horiz. %	108.30%	189.00%	116.80%	93.78%	50.83%	92.95%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	82.89	122.38	70.93	53.59	49.53	57.22	54.05	7.37%
YoY %	-32.27%	72.54%	32.36%	8.20%	-13.44%	5.86%	-	-
Horiz. %	153.36%	226.42%	131.23%	99.15%	91.64%	105.86%	100.00%	-
EPS	22.19	40.18	22.30	13.97	7.43	13.63	14.55	7.28%
YoY %	-44.77%	80.18%	59.63%	88.02%	-45.49%	-6.32%	-	-
Horiz. %	152.51%	276.15%	153.26%	96.01%	51.07%	93.68%	100.00%	-
DPS	25.00	40.00	25.00	16.00	16.00	19.00	15.00	8.87%
YoY %	-37.50%	60.00%	56.25%	0.00%	-15.79%	26.67%	-	-
Horiz. %	166.67%	266.67%	166.67%	106.67%	106.67%	126.67%	100.00%	-
NAPS	4.25	4.41	3.96	3.09	3.03	3.04	3.02	5.85%
YoY %	-3.63%	11.36%	28.16%	1.98%	-0.33%	0.66%	-	-
Horiz. %	140.73%	146.03%	131.13%	102.32%	100.33%	100.66%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 70,057
RPS	82.89	122.39	70.93	53.25	48.43	55.33	51.18	8.35%
YoY %	-32.27%	72.55%	33.20%	9.95%	-12.47%	8.11%	-	-
Horiz. %	161.96%	239.14%	138.59%	104.04%	94.63%	108.11%	100.00%	-
EPS	22.19	40.18	22.30	13.88	7.26	13.18	13.78	8.25%
YoY %	-44.77%	80.18%	60.66%	91.18%	-44.92%	-4.35%	-	-
Horiz. %	161.03%	291.58%	161.83%	100.73%	52.69%	95.65%	100.00%	-
DPS	25.00	40.00	25.00	15.90	15.64	18.37	14.20	9.87%
YoY %	-37.50%	60.00%	57.23%	1.66%	-14.86%	29.37%	-	-
Horiz. %	176.06%	281.69%	176.06%	111.97%	110.14%	129.37%	100.00%	-
NAPS	4.2498	4.4101	3.96	3.0701	2.9626	2.9398	2.8599	6.81%
YoY %	-3.63%	11.37%	28.99%	3.63%	0.78%	2.79%	-	-
Horiz. %	148.60%	154.20%	138.47%	107.35%	103.59%	102.79%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	4.20	3.68	3.60	2.82	2.55	2.33	2.08	-
P/RPS	5.07	3.01	5.08	5.26	5.15	4.07	3.85	4.69%
YoY %	68.44%	-40.75%	-3.42%	2.14%	26.54%	5.71%	-	-
Horiz. %	131.69%	78.18%	131.95%	136.62%	133.77%	105.71%	100.00%	-
P/EPS	18.93	9.16	16.14	20.19	34.32	17.09	14.30	4.78%
YoY %	106.66%	-43.25%	-20.06%	-41.17%	100.82%	19.51%	-	-
Horiz. %	132.38%	64.06%	112.87%	141.19%	240.00%	119.51%	100.00%	-
EY	5.28	10.92	6.19	4.95	2.91	5.85	7.00	-4.58%
YoY %	-51.65%	76.41%	25.05%	70.10%	-50.26%	-16.43%	-	-
Horiz. %	75.43%	156.00%	88.43%	70.71%	41.57%	83.57%	100.00%	-
DY	5.95	10.87	6.94	5.67	6.27	8.15	7.21	-3.14%
YoY %	-45.26%	56.63%	22.40%	-9.57%	-23.07%	13.04%	-	-
Horiz. %	82.52%	150.76%	96.26%	78.64%	86.96%	113.04%	100.00%	-
P/NAPS	0.99	0.83	0.91	0.91	0.84	0.77	0.69	6.19%
YoY %	19.28%	-8.79%	0.00%	8.33%	9.09%	11.59%	-	-
Horiz. %	143.48%	120.29%	131.88%	131.88%	121.74%	111.59%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	23/11/09	28/11/08	30/11/07	28/11/06	29/11/05	30/11/04	28/11/03	-
Price	4.18	3.10	4.00	2.92	2.50	2.40	2.17	-
P/RPS	5.04	2.53	5.64	5.45	5.05	4.19	4.01	3.88%
YoY %	99.21%	-55.14%	3.49%	7.92%	20.53%	4.49%	-	-
Horiz. %	125.69%	63.09%	140.65%	135.91%	125.94%	104.49%	100.00%	-
P/EPS	18.84	7.72	17.94	20.90	33.65	17.61	14.91	3.97%
YoY %	144.04%	-56.97%	-14.16%	-37.89%	91.08%	18.11%	-	-
Horiz. %	126.36%	51.78%	120.32%	140.17%	225.69%	118.11%	100.00%	-
EY	5.31	12.96	5.58	4.78	2.97	5.68	6.71	-3.82%
YoY %	-59.03%	132.26%	16.74%	60.94%	-47.71%	-15.35%	-	-
Horiz. %	79.14%	193.14%	83.16%	71.24%	44.26%	84.65%	100.00%	-
DY	5.98	12.90	6.25	5.48	6.40	7.92	6.91	-2.37%
YoY %	-53.64%	106.40%	14.05%	-14.37%	-19.19%	14.62%	-	-
Horiz. %	86.54%	186.69%	90.45%	79.31%	92.62%	114.62%	100.00%	-
P/NAPS	0.98	0.70	1.01	0.94	0.83	0.79	0.72	5.26%
YoY %	40.00%	-30.69%	7.45%	13.25%	5.06%	9.72%	-	-
Horiz. %	136.11%	97.22%	140.28%	130.56%	115.28%	109.72%	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