[NSOP] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 33.06%
YoY- 91.06%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 57,612 53,392 51,405 49,842 45,368 41,024 44,000 19.74%
PBT 24,212 19,420 20,281 19,457 14,056 13,600 11,716 62.45%
Tax -5,908 -5,164 -4,921 -4,546 -3,154 -2,992 -2,956 58.86%
NP 18,304 14,256 15,360 14,910 10,902 10,608 8,760 63.66%
-
NP to SH 16,068 13,172 13,307 12,992 9,764 9,676 8,155 57.36%
-
Tax Rate 24.40% 26.59% 24.26% 23.36% 22.44% 22.00% 25.23% -
Total Cost 39,308 39,136 36,045 34,932 34,466 30,416 35,240 7.57%
-
Net Worth 269,672 271,023 264,044 215,525 210,023 211,314 206,969 19.35%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 14,045 28,085 - 14,879 11,127 22,243 - -
Div Payout % 87.41% 213.22% - 114.53% 113.96% 229.89% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 269,672 271,023 264,044 215,525 210,023 211,314 206,969 19.35%
NOSH 70,227 70,213 69,853 69,749 69,544 69,511 68,760 1.42%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 31.77% 26.70% 29.88% 29.92% 24.03% 25.86% 19.91% -
ROE 5.96% 4.86% 5.04% 6.03% 4.65% 4.58% 3.94% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 82.04 76.04 73.59 71.46 65.24 59.02 63.99 18.07%
EPS 22.88 18.76 19.05 18.63 14.04 13.92 11.86 55.15%
DPS 20.00 40.00 0.00 21.33 16.00 32.00 0.00 -
NAPS 3.84 3.86 3.78 3.09 3.02 3.04 3.01 17.68%
Adjusted Per Share Value based on latest NOSH - 70,057
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 82.06 76.04 73.21 70.99 64.62 58.43 62.67 19.74%
EPS 22.89 18.76 18.95 18.50 13.91 13.78 11.61 57.42%
DPS 20.00 40.00 0.00 21.19 15.85 31.68 0.00 -
NAPS 3.8409 3.8601 3.7607 3.0697 2.9913 3.0097 2.9478 19.35%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.56 3.14 2.98 2.82 2.70 2.57 2.41 -
P/RPS 4.34 4.13 4.05 3.95 4.14 4.35 3.77 9.86%
P/EPS 15.56 16.74 15.64 15.14 19.23 18.46 20.32 -16.34%
EY 6.43 5.97 6.39 6.61 5.20 5.42 4.92 19.59%
DY 5.62 12.74 0.00 7.57 5.93 12.45 0.00 -
P/NAPS 0.93 0.81 0.79 0.91 0.89 0.85 0.80 10.58%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 25/05/07 28/02/07 28/11/06 29/08/06 26/05/06 28/02/06 -
Price 3.50 3.54 3.06 2.92 2.87 2.68 2.57 -
P/RPS 4.27 4.66 4.16 4.09 4.40 4.54 4.02 4.11%
P/EPS 15.30 18.87 16.06 15.68 20.44 19.25 21.67 -20.75%
EY 6.54 5.30 6.23 6.38 4.89 5.19 4.61 26.33%
DY 5.71 11.30 0.00 7.31 5.57 11.94 0.00 -
P/NAPS 0.91 0.92 0.81 0.94 0.95 0.88 0.85 4.66%

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