[NSOP] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -26.72%
YoY- 16.63%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 21,148 19,539 24,866 14,023 10,001 12,738 12,008 9.88%
PBT 13,545 -15,988 34,631 5,688 3,701 4,045 4,936 18.30%
Tax -3,653 3,460 -8,268 -1,511 -146 -172 -1,741 13.13%
NP 9,892 -12,528 26,363 4,177 3,555 3,873 3,195 20.70%
-
NP to SH 8,498 -11,689 22,508 3,563 3,055 3,873 3,195 17.69%
-
Tax Rate 26.97% - 23.87% 26.56% 3.94% 4.25% 35.27% -
Total Cost 11,256 32,067 -1,497 9,846 6,446 8,865 8,813 4.15%
-
Net Worth 298,938 287,837 291,308 265,120 241,220 206,969 200,867 6.84%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 298,938 287,837 291,308 265,120 241,220 206,969 200,867 6.84%
NOSH 70,173 70,204 70,194 70,137 69,117 68,306 67,405 0.67%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 46.78% -64.12% 106.02% 29.79% 35.55% 30.41% 26.61% -
ROE 2.84% -4.06% 7.73% 1.34% 1.27% 1.87% 1.59% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 30.14 27.83 35.42 19.99 14.47 18.65 17.81 9.15%
EPS 12.11 -16.65 32.06 5.08 4.42 5.67 4.74 16.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.26 4.10 4.15 3.78 3.49 3.03 2.98 6.13%
Adjusted Per Share Value based on latest NOSH - 70,137
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 30.12 27.83 35.42 19.98 14.25 18.14 17.10 9.88%
EPS 12.11 -16.65 32.06 5.08 4.35 5.52 4.55 17.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2583 4.1001 4.1496 3.7765 3.4361 2.9482 2.8613 6.84%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 4.20 3.20 4.20 2.98 2.41 2.31 2.30 -
P/RPS 13.94 11.50 11.86 14.90 16.66 12.39 12.91 1.28%
P/EPS 34.68 -19.22 13.10 58.66 54.52 40.74 48.52 -5.43%
EY 2.88 -5.20 7.63 1.70 1.83 2.45 2.06 5.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.78 1.01 0.79 0.69 0.76 0.77 4.27%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 25/02/05 25/02/04 -
Price 4.30 3.52 4.46 3.06 2.57 2.30 2.37 -
P/RPS 14.27 12.65 12.59 15.30 17.76 12.33 13.30 1.17%
P/EPS 35.51 -21.14 13.91 60.24 58.14 40.56 50.00 -5.53%
EY 2.82 -4.73 7.19 1.66 1.72 2.47 2.00 5.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.86 1.07 0.81 0.74 0.76 0.80 3.95%

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