[NSOP] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 94.86%
YoY- 60.66%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 54,274 24,897 74,660 49,794 28,806 13,348 51,405 3.69%
PBT 31,322 14,293 58,709 24,078 12,106 4,855 20,281 33.64%
Tax -7,747 -3,676 -14,241 -5,973 -2,954 -1,291 -4,921 35.36%
NP 23,575 10,617 44,468 18,105 9,152 3,564 15,360 33.09%
-
NP to SH 20,454 9,389 38,163 15,655 8,034 3,293 13,307 33.22%
-
Tax Rate 24.73% 25.72% 24.26% 24.81% 24.40% 26.59% 24.26% -
Total Cost 30,699 14,280 30,192 31,689 19,654 9,784 36,045 -10.15%
-
Net Worth 301,826 300,560 292,022 277,999 269,672 271,023 264,044 9.33%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 14,038 14,044 17,549 17,550 7,022 7,021 - -
Div Payout % 68.63% 149.59% 45.99% 112.11% 87.41% 213.22% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 301,826 300,560 292,022 277,999 269,672 271,023 264,044 9.33%
NOSH 70,192 70,224 70,197 70,201 70,227 70,213 69,853 0.32%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 43.44% 42.64% 59.56% 36.36% 31.77% 26.70% 29.88% -
ROE 6.78% 3.12% 13.07% 5.63% 2.98% 1.22% 5.04% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 77.32 35.45 106.36 70.93 41.02 19.01 73.59 3.35%
EPS 29.14 13.37 54.36 22.30 11.44 4.69 19.05 32.79%
DPS 20.00 20.00 25.00 25.00 10.00 10.00 0.00 -
NAPS 4.30 4.28 4.16 3.96 3.84 3.86 3.78 8.98%
Adjusted Per Share Value based on latest NOSH - 70,174
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 77.30 35.46 106.34 70.92 41.03 19.01 73.21 3.69%
EPS 29.13 13.37 54.35 22.30 11.44 4.69 18.95 33.22%
DPS 19.99 20.00 25.00 25.00 10.00 10.00 0.00 -
NAPS 4.2988 4.2808 4.1592 3.9595 3.8409 3.8601 3.7607 9.33%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 4.60 4.06 4.20 3.60 3.56 3.14 2.98 -
P/RPS 5.95 11.45 3.95 5.08 8.68 16.52 4.05 29.26%
P/EPS 15.79 30.37 7.73 16.14 31.12 66.95 15.64 0.63%
EY 6.33 3.29 12.94 6.19 3.21 1.49 6.39 -0.62%
DY 4.35 4.93 5.95 6.94 2.81 3.18 0.00 -
P/NAPS 1.07 0.95 1.01 0.91 0.93 0.81 0.79 22.43%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 24/08/07 25/05/07 28/02/07 -
Price 4.00 4.68 4.46 4.00 3.50 3.54 3.06 -
P/RPS 5.17 13.20 4.19 5.64 8.53 18.62 4.16 15.60%
P/EPS 13.73 35.00 8.20 17.94 30.59 75.48 16.06 -9.93%
EY 7.29 2.86 12.19 5.58 3.27 1.32 6.23 11.05%
DY 5.00 4.27 5.61 6.25 2.86 2.82 0.00 -
P/NAPS 0.93 1.09 1.07 1.01 0.91 0.92 0.81 9.65%

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