[NSOP] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 82.83%
YoY- 186.79%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 114,556 108,548 99,588 74,660 66,392 57,612 53,392 66.12%
PBT 60,140 62,644 57,172 58,709 32,104 24,212 19,420 112.02%
Tax -15,210 -15,494 -14,704 -14,241 -7,964 -5,908 -5,164 105.07%
NP 44,929 47,150 42,468 44,468 24,140 18,304 14,256 114.50%
-
NP to SH 37,610 40,908 37,556 38,163 20,873 16,068 13,172 100.88%
-
Tax Rate 25.29% 24.73% 25.72% 24.26% 24.81% 24.40% 26.59% -
Total Cost 69,626 61,398 57,120 30,192 42,252 39,308 39,136 46.66%
-
Net Worth 309,599 301,826 300,560 292,022 277,999 269,672 271,023 9.25%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 37,442 28,076 56,179 17,549 23,400 14,045 28,085 21.06%
Div Payout % 99.55% 68.63% 149.59% 45.99% 112.11% 87.41% 213.22% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 309,599 301,826 300,560 292,022 277,999 269,672 271,023 9.25%
NOSH 70,204 70,192 70,224 70,197 70,201 70,227 70,213 -0.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 39.22% 43.44% 42.64% 59.56% 36.36% 31.77% 26.70% -
ROE 12.15% 13.55% 12.50% 13.07% 7.51% 5.96% 4.86% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 163.18 154.64 141.81 106.36 94.57 82.04 76.04 66.14%
EPS 53.57 58.28 53.48 54.36 29.73 22.88 18.76 100.89%
DPS 53.33 40.00 80.00 25.00 33.33 20.00 40.00 21.07%
NAPS 4.41 4.30 4.28 4.16 3.96 3.84 3.86 9.26%
Adjusted Per Share Value based on latest NOSH - 70,194
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 163.18 154.62 141.86 106.35 94.57 82.07 76.05 66.12%
EPS 53.57 58.27 53.50 54.36 29.73 22.89 18.76 100.89%
DPS 53.33 39.99 80.03 25.00 33.33 20.01 40.01 21.05%
NAPS 4.4101 4.2994 4.2814 4.1597 3.96 3.8414 3.8606 9.25%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 3.68 4.60 4.06 4.20 3.60 3.56 3.14 -
P/RPS 2.26 2.97 2.86 3.95 3.81 4.34 4.13 -33.02%
P/EPS 6.87 7.89 7.59 7.73 12.11 15.56 16.74 -44.68%
EY 14.56 12.67 13.17 12.94 8.26 6.43 5.97 80.89%
DY 14.49 8.70 19.70 5.95 9.26 5.62 12.74 8.93%
P/NAPS 0.83 1.07 0.95 1.01 0.91 0.93 0.81 1.63%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 24/08/07 25/05/07 -
Price 3.10 4.00 4.68 4.46 4.00 3.50 3.54 -
P/RPS 1.90 2.59 3.30 4.19 4.23 4.27 4.66 -44.92%
P/EPS 5.79 6.86 8.75 8.20 13.45 15.30 18.87 -54.40%
EY 17.28 14.57 11.43 12.19 7.43 6.54 5.30 119.40%
DY 17.20 10.00 17.09 5.61 8.33 5.71 11.30 32.22%
P/NAPS 0.70 0.93 1.09 1.07 1.01 0.91 0.92 -16.61%

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