[NSOP] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 2.42%
YoY- 63.18%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 66,392 57,612 53,392 51,405 49,842 45,368 41,024 37.80%
PBT 32,104 24,212 19,420 20,281 19,457 14,056 13,600 77.19%
Tax -7,964 -5,908 -5,164 -4,921 -4,546 -3,154 -2,992 91.94%
NP 24,140 18,304 14,256 15,360 14,910 10,902 10,608 72.92%
-
NP to SH 20,873 16,068 13,172 13,307 12,992 9,764 9,676 66.87%
-
Tax Rate 24.81% 24.40% 26.59% 24.26% 23.36% 22.44% 22.00% -
Total Cost 42,252 39,308 39,136 36,045 34,932 34,466 30,416 24.47%
-
Net Worth 277,999 269,672 271,023 264,044 215,525 210,023 211,314 20.04%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 23,400 14,045 28,085 - 14,879 11,127 22,243 3.43%
Div Payout % 112.11% 87.41% 213.22% - 114.53% 113.96% 229.89% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 277,999 269,672 271,023 264,044 215,525 210,023 211,314 20.04%
NOSH 70,201 70,227 70,213 69,853 69,749 69,544 69,511 0.66%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 36.36% 31.77% 26.70% 29.88% 29.92% 24.03% 25.86% -
ROE 7.51% 5.96% 4.86% 5.04% 6.03% 4.65% 4.58% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 94.57 82.04 76.04 73.59 71.46 65.24 59.02 36.89%
EPS 29.73 22.88 18.76 19.05 18.63 14.04 13.92 65.76%
DPS 33.33 20.00 40.00 0.00 21.33 16.00 32.00 2.74%
NAPS 3.96 3.84 3.86 3.78 3.09 3.02 3.04 19.25%
Adjusted Per Share Value based on latest NOSH - 70,137
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 94.57 82.07 76.05 73.22 71.00 64.62 58.44 37.79%
EPS 29.73 22.89 18.76 18.96 18.51 13.91 13.78 66.88%
DPS 33.33 20.01 40.01 0.00 21.20 15.85 31.69 3.41%
NAPS 3.96 3.8414 3.8606 3.7612 3.0701 2.9917 3.0101 20.04%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.60 3.56 3.14 2.98 2.82 2.70 2.57 -
P/RPS 3.81 4.34 4.13 4.05 3.95 4.14 4.35 -8.44%
P/EPS 12.11 15.56 16.74 15.64 15.14 19.23 18.46 -24.48%
EY 8.26 6.43 5.97 6.39 6.61 5.20 5.42 32.39%
DY 9.26 5.62 12.74 0.00 7.57 5.93 12.45 -17.89%
P/NAPS 0.91 0.93 0.81 0.79 0.91 0.89 0.85 4.64%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 24/08/07 25/05/07 28/02/07 28/11/06 29/08/06 26/05/06 -
Price 4.00 3.50 3.54 3.06 2.92 2.87 2.68 -
P/RPS 4.23 4.27 4.66 4.16 4.09 4.40 4.54 -4.60%
P/EPS 13.45 15.30 18.87 16.06 15.68 20.44 19.25 -21.24%
EY 7.43 6.54 5.30 6.23 6.38 4.89 5.19 26.99%
DY 8.33 5.71 11.30 0.00 7.31 5.57 11.94 -21.32%
P/NAPS 1.01 0.91 0.92 0.81 0.94 0.95 0.88 9.61%

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