[NSOP] YoY Cumulative 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- 37.91%
YoY- 80.19%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 87,646 60,740 58,188 85,917 49,794 37,382 33,999 17.08%
PBT 46,268 22,594 23,224 45,105 24,078 14,593 8,015 33.91%
Tax -11,250 -5,756 -5,331 -11,408 -5,973 -3,410 -2,810 25.99%
NP 35,018 16,838 17,893 33,697 18,105 11,183 5,205 37.37%
-
NP to SH 29,129 14,252 15,577 28,208 15,655 9,744 5,100 33.68%
-
Tax Rate 24.31% 25.48% 22.95% 25.29% 24.81% 23.37% 35.06% -
Total Cost 52,628 43,902 40,295 52,220 31,689 26,199 28,794 10.56%
-
Net Worth 334,888 313,824 298,342 309,599 277,999 215,525 207,981 8.25%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 29,487 22,466 17,549 28,081 17,550 11,159 10,982 17.88%
Div Payout % 101.23% 157.64% 112.66% 99.55% 112.11% 114.53% 215.34% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 334,888 313,824 298,342 309,599 277,999 215,525 207,981 8.25%
NOSH 70,207 70,206 70,198 70,204 70,201 69,749 68,640 0.37%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 39.95% 27.72% 30.75% 39.22% 36.36% 29.92% 15.31% -
ROE 8.70% 4.54% 5.22% 9.11% 5.63% 4.52% 2.45% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 124.84 86.52 82.89 122.38 70.93 53.59 49.53 16.64%
EPS 41.49 20.30 22.19 40.18 22.30 13.97 7.43 33.17%
DPS 42.00 32.00 25.00 40.00 25.00 16.00 16.00 17.44%
NAPS 4.77 4.47 4.25 4.41 3.96 3.09 3.03 7.85%
Adjusted Per Share Value based on latest NOSH - 70,171
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 124.85 86.52 82.89 122.39 70.93 53.25 48.43 17.08%
EPS 41.49 20.30 22.19 40.18 22.30 13.88 7.26 33.69%
DPS 42.00 32.00 25.00 40.00 25.00 15.90 15.64 17.88%
NAPS 4.7704 4.4703 4.2498 4.4101 3.96 3.0701 2.9626 8.25%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
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 4.08 5.71 5.07 3.01 5.08 5.26 5.15 -3.80%
P/EPS 12.27 24.33 18.93 9.16 16.14 20.19 34.32 -15.74%
EY 8.15 4.11 5.28 10.92 6.19 4.95 2.91 18.71%
DY 8.25 6.48 5.95 10.87 6.94 5.67 6.27 4.67%
P/NAPS 1.07 1.11 0.99 0.83 0.91 0.91 0.84 4.11%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
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 4.33 5.89 5.04 2.53 5.64 5.45 5.05 -2.52%
P/EPS 13.02 25.12 18.84 7.72 17.94 20.90 33.65 -14.63%
EY 7.68 3.98 5.31 12.96 5.58 4.78 2.97 17.14%
DY 7.78 6.27 5.98 12.90 6.25 5.48 6.40 3.30%
P/NAPS 1.13 1.14 0.98 0.70 1.01 0.94 0.83 5.27%

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