[NSOP] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -1.59%
YoY- 185.12%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 105,456 114,556 108,548 99,588 74,660 66,392 57,612 49.36%
PBT 29,117 60,140 62,644 57,172 58,709 32,104 24,212 13.02%
Tax -7,948 -15,210 -15,494 -14,704 -14,241 -7,964 -5,908 21.75%
NP 21,169 44,929 47,150 42,468 44,468 24,140 18,304 10.13%
-
NP to SH 16,519 37,610 40,908 37,556 38,163 20,873 16,068 1.85%
-
Tax Rate 27.30% 25.29% 24.73% 25.72% 24.26% 24.81% 24.40% -
Total Cost 84,287 69,626 61,398 57,120 30,192 42,252 39,308 65.90%
-
Net Worth 287,836 309,599 301,826 300,560 292,022 277,999 269,672 4.42%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 28,081 37,442 28,076 56,179 17,549 23,400 14,045 58.37%
Div Payout % 170.00% 99.55% 68.63% 149.59% 45.99% 112.11% 87.41% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 287,836 309,599 301,826 300,560 292,022 277,999 269,672 4.42%
NOSH 70,203 70,204 70,192 70,224 70,197 70,201 70,227 -0.02%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 20.07% 39.22% 43.44% 42.64% 59.56% 36.36% 31.77% -
ROE 5.74% 12.15% 13.55% 12.50% 13.07% 7.51% 5.96% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 150.21 163.18 154.64 141.81 106.36 94.57 82.04 49.38%
EPS 23.53 53.57 58.28 53.48 54.36 29.73 22.88 1.87%
DPS 40.00 53.33 40.00 80.00 25.00 33.33 20.00 58.40%
NAPS 4.10 4.41 4.30 4.28 4.16 3.96 3.84 4.44%
Adjusted Per Share Value based on latest NOSH - 70,224
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 150.22 163.18 154.62 141.86 106.35 94.57 82.07 49.35%
EPS 23.53 53.57 58.27 53.50 54.36 29.73 22.89 1.84%
DPS 40.00 53.33 39.99 80.03 25.00 33.33 20.01 58.35%
NAPS 4.1001 4.4101 4.2994 4.2814 4.1597 3.96 3.8414 4.42%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 3.20 3.68 4.60 4.06 4.20 3.60 3.56 -
P/RPS 2.13 2.26 2.97 2.86 3.95 3.81 4.34 -37.64%
P/EPS 13.60 6.87 7.89 7.59 7.73 12.11 15.56 -8.54%
EY 7.35 14.56 12.67 13.17 12.94 8.26 6.43 9.28%
DY 12.50 14.49 8.70 19.70 5.95 9.26 5.62 69.97%
P/NAPS 0.78 0.83 1.07 0.95 1.01 0.91 0.93 -11.01%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 24/08/07 -
Price 3.52 3.10 4.00 4.68 4.46 4.00 3.50 -
P/RPS 2.34 1.90 2.59 3.30 4.19 4.23 4.27 -32.91%
P/EPS 14.96 5.79 6.86 8.75 8.20 13.45 15.30 -1.48%
EY 6.68 17.28 14.57 11.43 12.19 7.43 6.54 1.41%
DY 11.36 17.20 10.00 17.09 5.61 8.33 5.71 57.85%
P/NAPS 0.86 0.70 0.93 1.09 1.07 1.01 0.91 -3.68%

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