[NSOP] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -1.01%
YoY- 36.13%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 74,660 66,392 57,612 53,392 51,405 49,842 45,368 39.26%
PBT 58,709 32,104 24,212 19,420 20,281 19,457 14,056 158.68%
Tax -14,241 -7,964 -5,908 -5,164 -4,921 -4,546 -3,154 172.43%
NP 44,468 24,140 18,304 14,256 15,360 14,910 10,902 154.63%
-
NP to SH 38,163 20,873 16,068 13,172 13,307 12,992 9,764 147.51%
-
Tax Rate 24.26% 24.81% 24.40% 26.59% 24.26% 23.36% 22.44% -
Total Cost 30,192 42,252 39,308 39,136 36,045 34,932 34,466 -8.42%
-
Net Worth 292,022 277,999 269,672 271,023 264,044 215,525 210,023 24.50%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 17,549 23,400 14,045 28,085 - 14,879 11,127 35.38%
Div Payout % 45.99% 112.11% 87.41% 213.22% - 114.53% 113.96% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 292,022 277,999 269,672 271,023 264,044 215,525 210,023 24.50%
NOSH 70,197 70,201 70,227 70,213 69,853 69,749 69,544 0.62%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 59.56% 36.36% 31.77% 26.70% 29.88% 29.92% 24.03% -
ROE 13.07% 7.51% 5.96% 4.86% 5.04% 6.03% 4.65% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 106.36 94.57 82.04 76.04 73.59 71.46 65.24 38.39%
EPS 54.36 29.73 22.88 18.76 19.05 18.63 14.04 145.96%
DPS 25.00 33.33 20.00 40.00 0.00 21.33 16.00 34.54%
NAPS 4.16 3.96 3.84 3.86 3.78 3.09 3.02 23.72%
Adjusted Per Share Value based on latest NOSH - 70,213
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 106.34 94.56 82.06 76.04 73.21 70.99 64.62 39.25%
EPS 54.35 29.73 22.89 18.76 18.95 18.50 13.91 147.45%
DPS 25.00 33.33 20.00 40.00 0.00 21.19 15.85 35.38%
NAPS 4.1592 3.9595 3.8409 3.8601 3.7607 3.0697 2.9913 24.50%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 4.20 3.60 3.56 3.14 2.98 2.82 2.70 -
P/RPS 3.95 3.81 4.34 4.13 4.05 3.95 4.14 -3.07%
P/EPS 7.73 12.11 15.56 16.74 15.64 15.14 19.23 -45.44%
EY 12.94 8.26 6.43 5.97 6.39 6.61 5.20 83.32%
DY 5.95 9.26 5.62 12.74 0.00 7.57 5.93 0.22%
P/NAPS 1.01 0.91 0.93 0.81 0.79 0.91 0.89 8.77%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 30/11/07 24/08/07 25/05/07 28/02/07 28/11/06 29/08/06 -
Price 4.46 4.00 3.50 3.54 3.06 2.92 2.87 -
P/RPS 4.19 4.23 4.27 4.66 4.16 4.09 4.40 -3.19%
P/EPS 8.20 13.45 15.30 18.87 16.06 15.68 20.44 -45.51%
EY 12.19 7.43 6.54 5.30 6.23 6.38 4.89 83.54%
DY 5.61 8.33 5.71 11.30 0.00 7.31 5.57 0.47%
P/NAPS 1.07 1.01 0.91 0.92 0.81 0.94 0.95 8.22%

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