[NSOP] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 67.65%
YoY- -43.81%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 10,256 44,000 33,999 21,457 10,324 51,580 38,842 -58.87%
PBT 3,400 11,716 8,015 4,505 2,642 18,258 14,213 -61.49%
Tax -748 -2,956 -2,810 -1,569 -846 -5,132 -4,960 -71.70%
NP 2,652 8,760 5,205 2,936 1,796 13,126 9,253 -56.56%
-
NP to SH 2,419 8,155 5,100 3,011 1,796 13,126 9,253 -59.14%
-
Tax Rate 22.00% 25.23% 35.06% 34.83% 32.02% 28.11% 34.90% -
Total Cost 7,604 35,240 28,794 18,521 8,528 38,454 29,589 -59.61%
-
Net Worth 211,314 206,969 207,981 205,979 208,964 205,964 206,376 1.59%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 5,560 - 10,982 5,474 5,463 12,915 12,898 -42.96%
Div Payout % 229.89% - 215.34% 181.82% 304.18% 98.39% 139.40% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 211,314 206,969 207,981 205,979 208,964 205,964 206,376 1.59%
NOSH 69,511 68,760 68,640 68,431 68,288 67,975 67,887 1.58%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 25.86% 19.91% 15.31% 13.68% 17.40% 25.45% 23.82% -
ROE 1.14% 3.94% 2.45% 1.46% 0.86% 6.37% 4.48% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 14.75 63.99 49.53 31.36 15.12 75.88 57.22 -59.52%
EPS 3.48 11.86 7.43 4.40 2.63 19.31 13.63 -59.78%
DPS 8.00 0.00 16.00 8.00 8.00 19.00 19.00 -43.85%
NAPS 3.04 3.01 3.03 3.01 3.06 3.03 3.04 0.00%
Adjusted Per Share Value based on latest NOSH - 68,644
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 14.61 62.67 48.42 30.56 14.70 73.46 55.32 -58.86%
EPS 3.45 11.61 7.26 4.29 2.56 18.69 13.18 -59.11%
DPS 7.92 0.00 15.64 7.80 7.78 18.39 18.37 -42.95%
NAPS 3.0097 2.9478 2.9622 2.9337 2.9762 2.9335 2.9394 1.58%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.57 2.41 2.55 2.29 2.33 2.31 2.33 -
P/RPS 17.42 3.77 5.15 7.30 15.41 3.04 4.07 163.84%
P/EPS 73.85 20.32 34.32 52.05 88.59 11.96 17.09 165.53%
EY 1.35 4.92 2.91 1.92 1.13 8.36 5.85 -62.41%
DY 3.11 0.00 6.27 3.49 3.43 8.23 8.15 -47.42%
P/NAPS 0.85 0.80 0.84 0.76 0.76 0.76 0.77 6.81%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 28/02/06 29/11/05 26/08/05 30/05/05 25/02/05 30/11/04 -
Price 2.68 2.57 2.50 2.40 2.34 2.30 2.40 -
P/RPS 18.16 4.02 5.05 7.65 15.48 3.03 4.19 166.06%
P/EPS 77.01 21.67 33.65 54.55 88.97 11.91 17.61 167.65%
EY 1.30 4.61 2.97 1.83 1.12 8.40 5.68 -62.61%
DY 2.99 0.00 6.40 3.33 3.42 8.26 7.92 -47.79%
P/NAPS 0.88 0.85 0.83 0.80 0.76 0.76 0.79 7.46%

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