[NSOP] YoY 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- 1.82%

YoY- 102.72%

Quarter Report

Second Quarter 30 June 2006.xls

Latest QR

Upcoming QR

NSOP's Result

NSOP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Quarter Result
Revenue	21,347	29,377	15,458	12,428	11,133	12,215	13,186	8.35%
YoY %	-27.33%	90.04%	24.38%	11.63%	-8.86%	-7.36%	-	-
Horiz. %	161.89%	222.79%	117.23%	94.25%	84.43%	92.64%	100.00%	-
PBT	10,942	17,029	7,251	3,628	1,863	3,144	5,502	12.12%
YoY %	-35.74%	134.85%	99.86%	94.74%	-40.74%	-42.86%	-	-
Horiz. %	198.87%	309.51%	131.79%	65.94%	33.86%	57.14%	100.00%	-
Tax	-1,919	-4,071	-1,663	-829	-762	-1,002	-1,758	1.46%
YoY %	52.86%	-144.80%	-100.60%	-8.79%	23.95%	43.00%	-	-
Horiz. %	109.16%	231.57%	94.60%	47.16%	43.34%	57.00%	100.00%	-
NP	9,023	12,958	5,588	2,799	1,101	2,142	3,744	15.77%
YoY %	-30.37%	131.89%	99.64%	154.22%	-48.60%	-42.79%	-	-
Horiz. %	241.00%	346.10%	149.25%	74.76%	29.41%	57.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,770	11,065	4,741	2,463	1,215	2,142	3,744	12.92%
YoY %	-29.78%	133.39%	92.49%	102.72%	-43.28%	-42.79%	-	-
Horiz. %	207.53%	295.54%	126.63%	65.79%	32.45%	57.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.54%	23.91%	22.93%	22.85%	40.90%	31.87%	31.95%	-
YoY %	-26.64%	4.27%	0.35%	-44.13%	28.33%	-0.25%	-	-
Horiz. %	54.90%	74.84%	71.77%	71.52%	128.01%	99.75%	100.00%	-
Total Cost	12,324	16,419	9,870	9,629	10,032	10,073	9,442	4.53%
YoY %	-24.94%	66.35%	2.50%	-4.02%	-0.41%	6.68%	-	-
Horiz. %	130.52%	173.89%	104.53%	101.98%	106.25%	106.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	291,287	301,900	269,710	210,715	206,618	202,639	207,013	5.85%
YoY %	-3.52%	11.94%	28.00%	1.98%	1.96%	-2.11%	-	-
Horiz. %	140.71%	145.84%	130.29%	101.79%	99.81%	97.89%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	291,287	301,900	269,710	210,715	206,618	202,639	207,013	5.85%
YoY %	-3.52%	11.94%	28.00%	1.98%	1.96%	-2.11%	-	-
Horiz. %	140.71%	145.84%	130.29%	101.79%	99.81%	97.89%	100.00%	-
NOSH	70,189	70,209	70,237	69,773	68,644	67,999	66,350	0.94%
YoY %	-0.03%	-0.04%	0.67%	1.64%	0.95%	2.49%	-	-
Horiz. %	105.79%	105.82%	105.86%	105.16%	103.46%	102.49%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	42.27%	44.11%	36.15%	22.52%	9.89%	17.54%	28.39%	-
YoY %	-4.17%	22.02%	60.52%	127.70%	-43.61%	-38.22%	-	-
Horiz. %	148.89%	155.37%	127.33%	79.32%	34.84%	61.78%	100.00%	-
ROE	2.67%	3.67%	1.76%	1.17%	0.59%	1.06%	1.81%	-
YoY %	-27.25%	108.52%	50.43%	98.31%	-44.34%	-41.44%	-	-
Horiz. %	147.51%	202.76%	97.24%	64.64%	32.60%	58.56%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	30.41	41.84	22.01	17.81	16.22	17.96	19.87	7.34%
YoY %	-27.32%	90.10%	23.58%	9.80%	-9.69%	-9.61%	-	-
Horiz. %	153.04%	210.57%	110.77%	89.63%	81.63%	90.39%	100.00%	-
EPS	11.07	15.76	6.75	3.53	1.77	3.15	5.65	11.85%
YoY %	-29.76%	133.48%	91.22%	99.44%	-43.81%	-44.25%	-	-
Horiz. %	195.93%	278.94%	119.47%	62.48%	31.33%	55.75%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	4.15	4.30	3.84	3.02	3.01	2.98	3.12	4.86%
YoY %	-3.49%	11.98%	27.15%	0.33%	1.01%	-4.49%	-	-
Horiz. %	133.01%	137.82%	123.08%	96.79%	96.47%	95.51%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 69,773
RPS	30.41	41.85	22.02	17.70	15.86	17.40	18.78	8.35%
YoY %	-27.34%	90.05%	24.41%	11.60%	-8.85%	-7.35%	-	-
Horiz. %	161.93%	222.84%	117.25%	94.25%	84.45%	92.65%	100.00%	-
EPS	11.07	15.76	6.75	3.51	1.73	3.05	5.33	12.94%
YoY %	-29.76%	133.48%	92.31%	102.89%	-43.28%	-42.78%	-	-
Horiz. %	207.69%	295.68%	126.64%	65.85%	32.46%	57.22%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	4.1493	4.3005	3.8419	3.0016	2.9432	2.8865	2.9488	5.85%
YoY %	-3.52%	11.94%	28.00%	1.98%	1.96%	-2.11%	-	-
Horiz. %	140.71%	145.84%	130.29%	101.79%	99.81%	97.89%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
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	12.82	10.99	16.18	15.16	14.12	12.69	10.16	3.94%
YoY %	16.65%	-32.08%	6.73%	7.37%	11.27%	24.90%	-	-
Horiz. %	126.18%	108.17%	159.25%	149.21%	138.98%	124.90%	100.00%	-
P/EPS	35.23	29.19	52.74	76.49	129.38	72.38	35.80	-0.26%
YoY %	20.69%	-44.65%	-31.05%	-40.88%	78.75%	102.18%	-	-
Horiz. %	98.41%	81.54%	147.32%	213.66%	361.40%	202.18%	100.00%	-
EY	2.84	3.43	1.90	1.31	0.77	1.38	2.79	0.29%
YoY %	-17.20%	80.53%	45.04%	70.13%	-44.20%	-50.54%	-	-
Horiz. %	101.79%	122.94%	68.10%	46.95%	27.60%	49.46%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.94	1.07	0.93	0.89	0.76	0.77	0.65	6.33%
YoY %	-12.15%	15.05%	4.49%	17.11%	-1.30%	18.46%	-	-
Horiz. %	144.62%	164.62%	143.08%	136.92%	116.92%	118.46%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
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	13.25	9.56	15.90	16.11	14.80	12.36	10.72	3.59%
YoY %	38.60%	-39.87%	-1.30%	8.85%	19.74%	15.30%	-	-
Horiz. %	123.60%	89.18%	148.32%	150.28%	138.06%	115.30%	100.00%	-
P/EPS	36.40	25.38	51.85	81.30	135.59	70.48	37.75	-0.60%
YoY %	43.42%	-51.05%	-36.22%	-40.04%	92.38%	86.70%	-	-
Horiz. %	96.42%	67.23%	137.35%	215.36%	359.18%	186.70%	100.00%	-
EY	2.75	3.94	1.93	1.23	0.74	1.42	2.65	0.61%
YoY %	-30.20%	104.15%	56.91%	66.22%	-47.89%	-46.42%	-	-
Horiz. %	103.77%	148.68%	72.83%	46.42%	27.92%	53.58%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.97	0.93	0.91	0.95	0.80	0.74	0.68	6.09%
YoY %	4.30%	2.20%	-4.21%	18.75%	8.11%	8.82%	-	-
Horiz. %	142.65%	136.76%	133.82%	139.71%	117.65%	108.82%	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