[NSOP] QoQ Annualized 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- 0.91%
YoY- 62.14%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 53,392 51,405 49,842 45,368 41,024 44,000 45,332 11.53%
PBT 19,420 20,281 19,457 14,056 13,600 11,716 10,686 48.97%
Tax -5,164 -4,921 -4,546 -3,154 -2,992 -2,956 -3,746 23.88%
NP 14,256 15,360 14,910 10,902 10,608 8,760 6,940 61.66%
-
NP to SH 13,172 13,307 12,992 9,764 9,676 8,155 6,800 55.45%
-
Tax Rate 26.59% 24.26% 23.36% 22.44% 22.00% 25.23% 35.06% -
Total Cost 39,136 36,045 34,932 34,466 30,416 35,240 38,392 1.28%
-
Net Worth 271,023 264,044 215,525 210,023 211,314 206,969 207,981 19.32%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 28,085 - 14,879 11,127 22,243 - 14,643 54.43%
Div Payout % 213.22% - 114.53% 113.96% 229.89% - 215.34% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 271,023 264,044 215,525 210,023 211,314 206,969 207,981 19.32%
NOSH 70,213 69,853 69,749 69,544 69,511 68,760 68,640 1.52%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 26.70% 29.88% 29.92% 24.03% 25.86% 19.91% 15.31% -
ROE 4.86% 5.04% 6.03% 4.65% 4.58% 3.94% 3.27% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 76.04 73.59 71.46 65.24 59.02 63.99 66.04 9.86%
EPS 18.76 19.05 18.63 14.04 13.92 11.86 9.91 53.08%
DPS 40.00 0.00 21.33 16.00 32.00 0.00 21.33 52.12%
NAPS 3.86 3.78 3.09 3.02 3.04 3.01 3.03 17.53%
Adjusted Per Share Value based on latest NOSH - 69,773
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 76.05 73.22 71.00 64.62 58.44 62.68 64.57 11.53%
EPS 18.76 18.96 18.51 13.91 13.78 11.62 9.69 55.39%
DPS 40.01 0.00 21.20 15.85 31.69 0.00 20.86 54.43%
NAPS 3.8606 3.7612 3.0701 2.9917 3.0101 2.9482 2.9626 19.32%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 3.14 2.98 2.82 2.70 2.57 2.41 2.55 -
P/RPS 4.13 4.05 3.95 4.14 4.35 3.77 3.86 4.61%
P/EPS 16.74 15.64 15.14 19.23 18.46 20.32 25.74 -24.95%
EY 5.97 6.39 6.61 5.20 5.42 4.92 3.88 33.31%
DY 12.74 0.00 7.57 5.93 12.45 0.00 8.37 32.35%
P/NAPS 0.81 0.79 0.91 0.89 0.85 0.80 0.84 -2.39%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 28/02/07 28/11/06 29/08/06 26/05/06 28/02/06 29/11/05 -
Price 3.54 3.06 2.92 2.87 2.68 2.57 2.50 -
P/RPS 4.66 4.16 4.09 4.40 4.54 4.02 3.79 14.78%
P/EPS 18.87 16.06 15.68 20.44 19.25 21.67 25.24 -17.64%
EY 5.30 6.23 6.38 4.89 5.19 4.61 3.96 21.46%
DY 11.30 0.00 7.31 5.57 11.94 0.00 8.53 20.64%
P/NAPS 0.92 0.81 0.94 0.95 0.88 0.85 0.83 7.11%

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