[NSOP] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 29.91%
YoY- 60.66%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 108,548 99,588 74,660 66,392 57,612 53,392 51,405 64.66%
PBT 62,644 57,172 58,709 32,104 24,212 19,420 20,281 112.23%
Tax -15,494 -14,704 -14,241 -7,964 -5,908 -5,164 -4,921 114.96%
NP 47,150 42,468 44,468 24,140 18,304 14,256 15,360 111.36%
-
NP to SH 40,908 37,556 38,163 20,873 16,068 13,172 13,307 111.56%
-
Tax Rate 24.73% 25.72% 24.26% 24.81% 24.40% 26.59% 24.26% -
Total Cost 61,398 57,120 30,192 42,252 39,308 39,136 36,045 42.67%
-
Net Worth 301,826 300,560 292,022 277,999 269,672 271,023 264,044 9.33%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 28,076 56,179 17,549 23,400 14,045 28,085 - -
Div Payout % 68.63% 149.59% 45.99% 112.11% 87.41% 213.22% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 301,826 300,560 292,022 277,999 269,672 271,023 264,044 9.33%
NOSH 70,192 70,224 70,197 70,201 70,227 70,213 69,853 0.32%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 43.44% 42.64% 59.56% 36.36% 31.77% 26.70% 29.88% -
ROE 13.55% 12.50% 13.07% 7.51% 5.96% 4.86% 5.04% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 154.64 141.81 106.36 94.57 82.04 76.04 73.59 64.13%
EPS 58.28 53.48 54.36 29.73 22.88 18.76 19.05 110.88%
DPS 40.00 80.00 25.00 33.33 20.00 40.00 0.00 -
NAPS 4.30 4.28 4.16 3.96 3.84 3.86 3.78 8.98%
Adjusted Per Share Value based on latest NOSH - 70,174
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 154.62 141.86 106.35 94.57 82.07 76.05 73.22 64.67%
EPS 58.27 53.50 54.36 29.73 22.89 18.76 18.96 111.52%
DPS 39.99 80.03 25.00 33.33 20.01 40.01 0.00 -
NAPS 4.2994 4.2814 4.1597 3.96 3.8414 3.8606 3.7612 9.33%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 4.60 4.06 4.20 3.60 3.56 3.14 2.98 -
P/RPS 2.97 2.86 3.95 3.81 4.34 4.13 4.05 -18.69%
P/EPS 7.89 7.59 7.73 12.11 15.56 16.74 15.64 -36.65%
EY 12.67 13.17 12.94 8.26 6.43 5.97 6.39 57.89%
DY 8.70 19.70 5.95 9.26 5.62 12.74 0.00 -
P/NAPS 1.07 0.95 1.01 0.91 0.93 0.81 0.79 22.43%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 24/08/07 25/05/07 28/02/07 -
Price 4.00 4.68 4.46 4.00 3.50 3.54 3.06 -
P/RPS 2.59 3.30 4.19 4.23 4.27 4.66 4.16 -27.10%
P/EPS 6.86 8.75 8.20 13.45 15.30 18.87 16.06 -43.31%
EY 14.57 11.43 12.19 7.43 6.54 5.30 6.23 76.28%
DY 10.00 17.09 5.61 8.33 5.71 11.30 0.00 -
P/NAPS 0.93 1.09 1.07 1.01 0.91 0.92 0.81 9.65%

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