[NSOP] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 37.91%
YoY- 80.19%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 37,064 15,717 105,456 85,917 54,274 24,897 74,660 -37.33%
PBT 13,892 2,950 29,117 45,105 31,322 14,293 58,709 -61.77%
Tax -3,256 -1,337 -7,948 -11,408 -7,747 -3,676 -14,241 -62.64%
NP 10,636 1,613 21,169 33,697 23,575 10,617 44,468 -61.50%
-
NP to SH 9,466 1,696 16,519 28,208 20,454 9,389 38,163 -60.55%
-
Tax Rate 23.44% 45.32% 27.30% 25.29% 24.73% 25.72% 24.26% -
Total Cost 26,428 14,104 84,287 52,220 30,699 14,280 30,192 -8.50%
-
Net Worth 291,423 288,039 287,836 309,599 301,826 300,560 292,022 -0.13%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 7,022 7,008 28,081 28,081 14,038 14,044 17,549 -45.72%
Div Payout % 74.18% 413.22% 170.00% 99.55% 68.63% 149.59% 45.99% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 291,423 288,039 287,836 309,599 301,826 300,560 292,022 -0.13%
NOSH 70,222 70,082 70,203 70,204 70,192 70,224 70,197 0.02%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 28.70% 10.26% 20.07% 39.22% 43.44% 42.64% 59.56% -
ROE 3.25% 0.59% 5.74% 9.11% 6.78% 3.12% 13.07% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 52.78 22.43 150.21 122.38 77.32 35.45 106.36 -37.34%
EPS 13.48 2.42 23.53 40.18 29.14 13.37 54.36 -60.56%
DPS 10.00 10.00 40.00 40.00 20.00 20.00 25.00 -45.74%
NAPS 4.15 4.11 4.10 4.41 4.30 4.28 4.16 -0.16%
Adjusted Per Share Value based on latest NOSH - 70,171
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 52.80 22.39 150.22 122.39 77.31 35.46 106.35 -37.32%
EPS 13.48 2.42 23.53 40.18 29.14 13.37 54.36 -60.56%
DPS 10.00 9.98 40.00 40.00 20.00 20.01 25.00 -45.74%
NAPS 4.1512 4.103 4.1001 4.4101 4.2994 4.2814 4.1597 -0.13%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 3.90 3.52 3.20 3.68 4.60 4.06 4.20 -
P/RPS 7.39 15.70 2.13 3.01 5.95 11.45 3.95 51.89%
P/EPS 28.93 145.45 13.60 9.16 15.79 30.37 7.73 141.24%
EY 3.46 0.69 7.35 10.92 6.33 3.29 12.94 -58.52%
DY 2.56 2.84 12.50 10.87 4.35 4.93 5.95 -43.03%
P/NAPS 0.94 0.86 0.78 0.83 1.07 0.95 1.01 -4.67%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 28/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 4.03 3.98 3.52 3.10 4.00 4.68 4.46 -
P/RPS 7.64 17.75 2.34 2.53 5.17 13.20 4.19 49.30%
P/EPS 29.90 164.46 14.96 7.72 13.73 35.00 8.20 137.09%
EY 3.34 0.61 6.68 12.96 7.29 2.86 12.19 -57.84%
DY 2.48 2.51 11.36 12.90 5.00 4.27 5.61 -41.99%
P/NAPS 0.97 0.97 0.86 0.70 0.93 1.09 1.07 -6.33%

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