[NSOP] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 101.82%
YoY- 62.14%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 13,348 51,405 37,382 22,684 10,256 44,000 33,999 -46.41%
PBT 4,855 20,281 14,593 7,028 3,400 11,716 8,015 -28.43%
Tax -1,291 -4,921 -3,410 -1,577 -748 -2,956 -2,810 -40.48%
NP 3,564 15,360 11,183 5,451 2,652 8,760 5,205 -22.33%
-
NP to SH 3,293 13,307 9,744 4,882 2,419 8,155 5,100 -25.31%
-
Tax Rate 26.59% 24.26% 23.37% 22.44% 22.00% 25.23% 35.06% -
Total Cost 9,784 36,045 26,199 17,233 7,604 35,240 28,794 -51.33%
-
Net Worth 271,023 264,044 215,525 210,023 211,314 206,969 207,981 19.32%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 7,021 - 11,159 5,563 5,560 - 10,982 -25.80%
Div Payout % 213.22% - 114.53% 113.96% 229.89% - 215.34% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 271,023 264,044 215,525 210,023 211,314 206,969 207,981 19.32%
NOSH 70,213 69,853 69,749 69,544 69,511 68,760 68,640 1.52%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 26.70% 29.88% 29.92% 24.03% 25.86% 19.91% 15.31% -
ROE 1.22% 5.04% 4.52% 2.32% 1.14% 3.94% 2.45% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 19.01 73.59 53.59 32.62 14.75 63.99 49.53 -47.21%
EPS 4.69 19.05 13.97 7.02 3.48 11.86 7.43 -26.43%
DPS 10.00 0.00 16.00 8.00 8.00 0.00 16.00 -26.92%
NAPS 3.86 3.78 3.09 3.02 3.04 3.01 3.03 17.53%
Adjusted Per Share Value based on latest NOSH - 69,773
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 19.01 73.22 53.25 32.31 14.61 62.68 48.43 -46.42%
EPS 4.69 18.96 13.88 6.95 3.45 11.62 7.26 -25.29%
DPS 10.00 0.00 15.90 7.93 7.92 0.00 15.64 -25.80%
NAPS 3.8606 3.7612 3.0701 2.9917 3.0101 2.9482 2.9626 19.32%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 3.14 2.98 2.82 2.70 2.57 2.41 2.55 -
P/RPS 16.52 4.05 5.26 8.28 17.42 3.77 5.15 117.65%
P/EPS 66.95 15.64 20.19 38.46 73.85 20.32 34.32 56.18%
EY 1.49 6.39 4.95 2.60 1.35 4.92 2.91 -36.02%
DY 3.18 0.00 5.67 2.96 3.11 0.00 6.27 -36.42%
P/NAPS 0.81 0.79 0.91 0.89 0.85 0.80 0.84 -2.39%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 28/02/07 28/11/06 29/08/06 26/05/06 28/02/06 29/11/05 -
Price 3.54 3.06 2.92 2.87 2.68 2.57 2.50 -
P/RPS 18.62 4.16 5.45 8.80 18.16 4.02 5.05 138.85%
P/EPS 75.48 16.06 20.90 40.88 77.01 21.67 33.65 71.43%
EY 1.32 6.23 4.78 2.45 1.30 4.61 2.97 -41.79%
DY 2.82 0.00 5.48 2.79 2.99 0.00 6.40 -42.12%
P/NAPS 0.92 0.81 0.94 0.95 0.88 0.85 0.83 7.11%

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