[NSOP] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 21.99%
YoY- 64.56%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 99,588 74,660 66,392 57,612 53,392 51,405 49,842 58.57%
PBT 57,172 58,709 32,104 24,212 19,420 20,281 19,457 105.01%
Tax -14,704 -14,241 -7,964 -5,908 -5,164 -4,921 -4,546 118.55%
NP 42,468 44,468 24,140 18,304 14,256 15,360 14,910 100.80%
-
NP to SH 37,556 38,163 20,873 16,068 13,172 13,307 12,992 102.79%
-
Tax Rate 25.72% 24.26% 24.81% 24.40% 26.59% 24.26% 23.36% -
Total Cost 57,120 30,192 42,252 39,308 39,136 36,045 34,932 38.75%
-
Net Worth 300,560 292,022 277,999 269,672 271,023 264,044 215,525 24.79%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 56,179 17,549 23,400 14,045 28,085 - 14,879 142.27%
Div Payout % 149.59% 45.99% 112.11% 87.41% 213.22% - 114.53% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 300,560 292,022 277,999 269,672 271,023 264,044 215,525 24.79%
NOSH 70,224 70,197 70,201 70,227 70,213 69,853 69,749 0.45%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 42.64% 59.56% 36.36% 31.77% 26.70% 29.88% 29.92% -
ROE 12.50% 13.07% 7.51% 5.96% 4.86% 5.04% 6.03% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 141.81 106.36 94.57 82.04 76.04 73.59 71.46 57.85%
EPS 53.48 54.36 29.73 22.88 18.76 19.05 18.63 101.85%
DPS 80.00 25.00 33.33 20.00 40.00 0.00 21.33 141.20%
NAPS 4.28 4.16 3.96 3.84 3.86 3.78 3.09 24.23%
Adjusted Per Share Value based on latest NOSH - 70,237
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 141.84 106.34 94.56 82.06 76.04 73.21 70.99 58.56%
EPS 53.49 54.35 29.73 22.89 18.76 18.95 18.50 102.82%
DPS 80.01 25.00 33.33 20.00 40.00 0.00 21.19 142.28%
NAPS 4.2808 4.1592 3.9595 3.8409 3.8601 3.7607 3.0697 24.79%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 4.06 4.20 3.60 3.56 3.14 2.98 2.82 -
P/RPS 2.86 3.95 3.81 4.34 4.13 4.05 3.95 -19.35%
P/EPS 7.59 7.73 12.11 15.56 16.74 15.64 15.14 -36.86%
EY 13.17 12.94 8.26 6.43 5.97 6.39 6.61 58.27%
DY 19.70 5.95 9.26 5.62 12.74 0.00 7.57 89.08%
P/NAPS 0.95 1.01 0.91 0.93 0.81 0.79 0.91 2.90%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 29/02/08 30/11/07 24/08/07 25/05/07 28/02/07 28/11/06 -
Price 4.68 4.46 4.00 3.50 3.54 3.06 2.92 -
P/RPS 3.30 4.19 4.23 4.27 4.66 4.16 4.09 -13.32%
P/EPS 8.75 8.20 13.45 15.30 18.87 16.06 15.68 -32.19%
EY 11.43 12.19 7.43 6.54 5.30 6.23 6.38 47.45%
DY 17.09 5.61 8.33 5.71 11.30 0.00 7.31 76.05%
P/NAPS 1.09 1.07 1.01 0.91 0.92 0.81 0.94 10.36%

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