[NSOP] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -8.06%
YoY- 80.19%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 74,128 62,868 105,456 114,556 108,548 99,588 74,660 -0.47%
PBT 27,784 11,800 29,117 60,140 62,644 57,172 58,709 -39.29%
Tax -6,512 -5,348 -7,948 -15,210 -15,494 -14,704 -14,241 -40.67%
NP 21,272 6,452 21,169 44,929 47,150 42,468 44,468 -38.86%
-
NP to SH 18,932 6,784 16,519 37,610 40,908 37,556 38,163 -37.36%
-
Tax Rate 23.44% 45.32% 27.30% 25.29% 24.73% 25.72% 24.26% -
Total Cost 52,856 56,416 84,287 69,626 61,398 57,120 30,192 45.30%
-
Net Worth 291,423 288,039 287,836 309,599 301,826 300,560 292,022 -0.13%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 14,044 28,033 28,081 37,442 28,076 56,179 17,549 -13.81%
Div Payout % 74.18% 413.22% 170.00% 99.55% 68.63% 149.59% 45.99% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 291,423 288,039 287,836 309,599 301,826 300,560 292,022 -0.13%
NOSH 70,222 70,082 70,203 70,204 70,192 70,224 70,197 0.02%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 28.70% 10.26% 20.07% 39.22% 43.44% 42.64% 59.56% -
ROE 6.50% 2.36% 5.74% 12.15% 13.55% 12.50% 13.07% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 105.56 89.71 150.21 163.18 154.64 141.81 106.36 -0.50%
EPS 26.96 9.68 23.53 53.57 58.28 53.48 54.36 -37.37%
DPS 20.00 40.00 40.00 53.33 40.00 80.00 25.00 -13.83%
NAPS 4.15 4.11 4.10 4.41 4.30 4.28 4.16 -0.16%
Adjusted Per Share Value based on latest NOSH - 70,171
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 105.58 89.54 150.20 163.16 154.60 141.84 106.34 -0.47%
EPS 26.96 9.66 23.53 53.57 58.26 53.49 54.35 -37.36%
DPS 20.00 39.93 40.00 53.33 39.99 80.01 25.00 -13.83%
NAPS 4.1507 4.1025 4.0996 4.4095 4.2988 4.2808 4.1592 -0.13%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 3.90 3.52 3.20 3.68 4.60 4.06 4.20 -
P/RPS 3.69 3.92 2.13 2.26 2.97 2.86 3.95 -4.44%
P/EPS 14.47 36.36 13.60 6.87 7.89 7.59 7.73 51.94%
EY 6.91 2.75 7.35 14.56 12.67 13.17 12.94 -34.20%
DY 5.13 11.36 12.50 14.49 8.70 19.70 5.95 -9.42%
P/NAPS 0.94 0.86 0.78 0.83 1.07 0.95 1.01 -4.67%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 28/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 4.03 3.98 3.52 3.10 4.00 4.68 4.46 -
P/RPS 3.82 4.44 2.34 1.90 2.59 3.30 4.19 -5.98%
P/EPS 14.95 41.12 14.96 5.79 6.86 8.75 8.20 49.29%
EY 6.69 2.43 6.68 17.28 14.57 11.43 12.19 -32.99%
DY 4.96 10.05 11.36 17.20 10.00 17.09 5.61 -7.88%
P/NAPS 0.97 0.97 0.86 0.70 0.93 1.09 1.07 -6.33%

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