[NSOP] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 18.65%
YoY- 34.69%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 51,405 49,842 45,368 41,024 44,000 45,332 42,914 12.75%
PBT 20,281 19,457 14,056 13,600 11,716 10,686 9,010 71.50%
Tax -4,921 -4,546 -3,154 -2,992 -2,956 -3,746 -3,138 34.86%
NP 15,360 14,910 10,902 10,608 8,760 6,940 5,872 89.51%
-
NP to SH 13,307 12,992 9,764 9,676 8,155 6,800 6,022 69.40%
-
Tax Rate 24.26% 23.36% 22.44% 22.00% 25.23% 35.06% 34.83% -
Total Cost 36,045 34,932 34,466 30,416 35,240 38,392 37,042 -1.79%
-
Net Worth 264,044 215,525 210,023 211,314 206,969 207,981 205,979 17.95%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - 14,879 11,127 22,243 - 14,643 10,949 -
Div Payout % - 114.53% 113.96% 229.89% - 215.34% 181.82% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 264,044 215,525 210,023 211,314 206,969 207,981 205,979 17.95%
NOSH 69,853 69,749 69,544 69,511 68,760 68,640 68,431 1.37%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 29.88% 29.92% 24.03% 25.86% 19.91% 15.31% 13.68% -
ROE 5.04% 6.03% 4.65% 4.58% 3.94% 3.27% 2.92% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 73.59 71.46 65.24 59.02 63.99 66.04 62.71 11.22%
EPS 19.05 18.63 14.04 13.92 11.86 9.91 8.80 67.10%
DPS 0.00 21.33 16.00 32.00 0.00 21.33 16.00 -
NAPS 3.78 3.09 3.02 3.04 3.01 3.03 3.01 16.35%
Adjusted Per Share Value based on latest NOSH - 69,511
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 73.22 71.00 64.62 58.44 62.68 64.57 61.13 12.74%
EPS 18.96 18.51 13.91 13.78 11.62 9.69 8.58 69.41%
DPS 0.00 21.20 15.85 31.69 0.00 20.86 15.60 -
NAPS 3.7612 3.0701 2.9917 3.0101 2.9482 2.9626 2.9341 17.95%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.98 2.82 2.70 2.57 2.41 2.55 2.29 -
P/RPS 4.05 3.95 4.14 4.35 3.77 3.86 3.65 7.15%
P/EPS 15.64 15.14 19.23 18.46 20.32 25.74 26.02 -28.71%
EY 6.39 6.61 5.20 5.42 4.92 3.88 3.84 40.29%
DY 0.00 7.57 5.93 12.45 0.00 8.37 6.99 -
P/NAPS 0.79 0.91 0.89 0.85 0.80 0.84 0.76 2.60%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 28/11/06 29/08/06 26/05/06 28/02/06 29/11/05 26/08/05 -
Price 3.06 2.92 2.87 2.68 2.57 2.50 2.40 -
P/RPS 4.16 4.09 4.40 4.54 4.02 3.79 3.83 5.64%
P/EPS 16.06 15.68 20.44 19.25 21.67 25.24 27.27 -29.67%
EY 6.23 6.38 4.89 5.19 4.61 3.96 3.67 42.16%
DY 0.00 7.31 5.57 11.94 0.00 8.53 6.67 -
P/NAPS 0.81 0.94 0.95 0.88 0.85 0.83 0.80 0.82%

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