[NSOP] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock

[NSOP] NEGRI SEMBILAN OIL PALMS BHD

Announcement Date

25-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- -75.25%

YoY- 36.13%

Quarter Report

First Quarter 31 March 2007.xls

Latest QR

Upcoming QR

NSOP's Result

NSOP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Cumulative Result
Revenue	19,206	15,717	24,897	13,348	10,256	10,324	11,603	8.75%
YoY %	22.20%	-36.87%	86.52%	30.15%	-0.66%	-11.02%	-	-
Horiz. %	165.53%	135.46%	214.57%	115.04%	88.39%	88.98%	100.00%	-
PBT	6,262	2,950	14,293	4,855	3,400	2,642	4,690	4.93%
YoY %	112.27%	-79.36%	194.40%	42.79%	28.69%	-43.67%	-	-
Horiz. %	133.52%	62.90%	304.75%	103.52%	72.49%	56.33%	100.00%	-
Tax	-1,796	-1,337	-3,676	-1,291	-748	-846	-1,473	3.35%
YoY %	-34.33%	63.63%	-184.74%	-72.59%	11.58%	42.57%	-	-
Horiz. %	121.93%	90.77%	249.56%	87.64%	50.78%	57.43%	100.00%	-
NP	4,466	1,613	10,617	3,564	2,652	1,796	3,217	5.61%
YoY %	176.88%	-84.81%	197.90%	34.39%	47.66%	-44.17%	-	-
Horiz. %	138.82%	50.14%	330.03%	110.79%	82.44%	55.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,953	1,696	9,389	3,293	2,419	1,796	3,217	3.49%
YoY %	133.08%	-81.94%	185.12%	36.13%	34.69%	-44.17%	-	-
Horiz. %	122.88%	52.72%	291.86%	102.36%	75.19%	55.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.68%	45.32%	25.72%	26.59%	22.00%	32.02%	31.41%	-
YoY %	-36.72%	76.21%	-3.27%	20.86%	-31.29%	1.94%	-	-
Horiz. %	91.31%	144.29%	81.88%	84.65%	70.04%	101.94%	100.00%	-
Total Cost	14,740	14,104	14,280	9,784	7,604	8,528	8,386	9.85%
YoY %	4.51%	-1.23%	45.95%	28.67%	-10.83%	1.69%	-	-
Horiz. %	175.77%	168.19%	170.28%	116.67%	90.67%	101.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	309,639	288,039	300,560	271,023	211,314	208,964	204,779	7.13%
YoY %	7.50%	-4.17%	10.90%	28.26%	1.12%	2.04%	-	-
Horiz. %	151.21%	140.66%	146.77%	132.35%	103.19%	102.04%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	10,531	7,008	14,044	7,021	5,560	5,463	6,758	7.66%
YoY %	50.27%	-50.10%	100.03%	26.28%	1.78%	-19.16%	-	-
Horiz. %	155.83%	103.70%	207.81%	103.89%	82.27%	80.84%	100.00%	-
Div Payout %	266.43%	413.22%	149.59%	213.22%	229.89%	304.18%	210.08%	-
YoY %	-35.52%	176.24%	-29.84%	-7.25%	-24.42%	44.79%	-	-
Horiz. %	126.82%	196.70%	71.21%	101.49%	109.43%	144.79%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	309,639	288,039	300,560	271,023	211,314	208,964	204,779	7.13%
YoY %	7.50%	-4.17%	10.90%	28.26%	1.12%	2.04%	-	-
Horiz. %	151.21%	140.66%	146.77%	132.35%	103.19%	102.04%	100.00%	-
NOSH	70,213	70,082	70,224	70,213	69,511	68,288	67,584	0.63%
YoY %	0.19%	-0.20%	0.02%	1.01%	1.79%	1.04%	-	-
Horiz. %	103.89%	103.70%	103.91%	103.89%	102.85%	101.04%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	23.25%	10.26%	42.64%	26.70%	25.86%	17.40%	27.73%	-
YoY %	126.61%	-75.94%	59.70%	3.25%	48.62%	-37.25%	-	-
Horiz. %	83.84%	37.00%	153.77%	96.29%	93.26%	62.75%	100.00%	-
ROE	1.28%	0.59%	3.12%	1.22%	1.14%	0.86%	1.57%	-
YoY %	116.95%	-81.09%	155.74%	7.02%	32.56%	-45.22%	-	-
Horiz. %	81.53%	37.58%	198.73%	77.71%	72.61%	54.78%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	27.35	22.43	35.45	19.01	14.75	15.12	17.17	8.06%
YoY %	21.93%	-36.73%	86.48%	28.88%	-2.45%	-11.94%	-	-
Horiz. %	159.29%	130.63%	206.46%	110.72%	85.91%	88.06%	100.00%	-
EPS	5.63	2.42	13.37	4.69	3.48	2.63	4.76	2.83%
YoY %	132.64%	-81.90%	185.07%	34.77%	32.32%	-44.75%	-	-
Horiz. %	118.28%	50.84%	280.88%	98.53%	73.11%	55.25%	100.00%	-
DPS	15.00	10.00	20.00	10.00	8.00	8.00	10.00	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	4.41	4.11	4.28	3.86	3.04	3.06	3.03	6.45%
YoY %	7.30%	-3.97%	10.88%	26.97%	-0.65%	0.99%	-	-
Horiz. %	145.54%	135.64%	141.25%	127.39%	100.33%	100.99%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 70,213
RPS	27.36	22.39	35.46	19.01	14.61	14.71	16.53	8.75%
YoY %	22.20%	-36.86%	86.53%	30.12%	-0.68%	-11.01%	-	-
Horiz. %	165.52%	135.45%	214.52%	115.00%	88.38%	88.99%	100.00%	-
EPS	5.63	2.42	13.37	4.69	3.45	2.56	4.58	3.49%
YoY %	132.64%	-81.90%	185.07%	35.94%	34.77%	-44.10%	-	-
Horiz. %	122.93%	52.84%	291.92%	102.40%	75.33%	55.90%	100.00%	-
DPS	15.00	9.98	20.01	10.00	7.92	7.78	9.63	7.66%
YoY %	50.30%	-50.12%	100.10%	26.26%	1.80%	-19.21%	-	-
Horiz. %	155.76%	103.63%	207.79%	103.84%	82.24%	80.79%	100.00%	-
NAPS	4.4107	4.103	4.2814	3.8606	3.0101	2.9766	2.917	7.13%
YoY %	7.50%	-4.17%	10.90%	28.25%	1.13%	2.04%	-	-
Horiz. %	151.21%	140.66%	146.77%	132.35%	103.19%	102.04%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	4.54	3.52	4.06	3.14	2.57	2.33	2.52	-
P/RPS	16.60	15.70	11.45	16.52	17.42	15.41	14.68	2.06%
YoY %	5.73%	37.12%	-30.69%	-5.17%	13.04%	4.97%	-	-
Horiz. %	113.08%	106.95%	78.00%	112.53%	118.66%	104.97%	100.00%	-
P/EPS	80.64	145.45	30.37	66.95	73.85	88.59	52.94	7.26%
YoY %	-44.56%	378.93%	-54.64%	-9.34%	-16.64%	67.34%	-	-
Horiz. %	152.32%	274.74%	57.37%	126.46%	139.50%	167.34%	100.00%	-
EY	1.24	0.69	3.29	1.49	1.35	1.13	1.89	-6.78%
YoY %	79.71%	-79.03%	120.81%	10.37%	19.47%	-40.21%	-	-
Horiz. %	65.61%	36.51%	174.07%	78.84%	71.43%	59.79%	100.00%	-
DY	3.30	2.84	4.93	3.18	3.11	3.43	3.97	-3.03%
YoY %	16.20%	-42.39%	55.03%	2.25%	-9.33%	-13.60%	-	-
Horiz. %	83.12%	71.54%	124.18%	80.10%	78.34%	86.40%	100.00%	-
P/NAPS	1.03	0.86	0.95	0.81	0.85	0.76	0.83	3.66%
YoY %	19.77%	-9.47%	17.28%	-4.71%	11.84%	-8.43%	-	-
Horiz. %	124.10%	103.61%	114.46%	97.59%	102.41%	91.57%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	26/05/10	28/05/09	30/05/08	25/05/07	26/05/06	30/05/05	28/05/04	-
Price	4.34	3.98	4.68	3.54	2.68	2.34	2.33	-
P/RPS	15.87	17.75	13.20	18.62	18.16	15.48	13.57	2.64%
YoY %	-10.59%	34.47%	-29.11%	2.53%	17.31%	14.08%	-	-
Horiz. %	116.95%	130.80%	97.27%	137.21%	133.82%	114.08%	100.00%	-
P/EPS	77.09	164.46	35.00	75.48	77.01	88.97	48.95	7.85%
YoY %	-53.13%	369.89%	-53.63%	-1.99%	-13.44%	81.76%	-	-
Horiz. %	157.49%	335.98%	71.50%	154.20%	157.32%	181.76%	100.00%	-
EY	1.30	0.61	2.86	1.32	1.30	1.12	2.04	-7.23%
YoY %	113.11%	-78.67%	116.67%	1.54%	16.07%	-45.10%	-	-
Horiz. %	63.73%	29.90%	140.20%	64.71%	63.73%	54.90%	100.00%	-
DY	3.46	2.51	4.27	2.82	2.99	3.42	4.29	-3.51%
YoY %	37.85%	-41.22%	51.42%	-5.69%	-12.57%	-20.28%	-	-
Horiz. %	80.65%	58.51%	99.53%	65.73%	69.70%	79.72%	100.00%	-
P/NAPS	0.98	0.97	1.09	0.92	0.88	0.76	0.77	4.09%
YoY %	1.03%	-11.01%	18.48%	4.55%	15.79%	-1.30%	-	-
Horiz. %	127.27%	125.97%	141.56%	119.48%	114.29%	98.70%	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