[NSOP] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 59.9%
YoY- -37.87%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 37,382 22,684 10,256 44,000 33,999 21,457 10,324 135.61%
PBT 14,593 7,028 3,400 11,716 8,015 4,505 2,642 212.14%
Tax -3,410 -1,577 -748 -2,956 -2,810 -1,569 -846 153.05%
NP 11,183 5,451 2,652 8,760 5,205 2,936 1,796 238.07%
-
NP to SH 9,744 4,882 2,419 8,155 5,100 3,011 1,796 208.44%
-
Tax Rate 23.37% 22.44% 22.00% 25.23% 35.06% 34.83% 32.02% -
Total Cost 26,199 17,233 7,604 35,240 28,794 18,521 8,528 111.18%
-
Net Worth 215,525 210,023 211,314 206,969 207,981 205,979 208,964 2.08%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 11,159 5,563 5,560 - 10,982 5,474 5,463 60.91%
Div Payout % 114.53% 113.96% 229.89% - 215.34% 181.82% 304.18% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 215,525 210,023 211,314 206,969 207,981 205,979 208,964 2.08%
NOSH 69,749 69,544 69,511 68,760 68,640 68,431 68,288 1.41%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 29.92% 24.03% 25.86% 19.91% 15.31% 13.68% 17.40% -
ROE 4.52% 2.32% 1.14% 3.94% 2.45% 1.46% 0.86% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 53.59 32.62 14.75 63.99 49.53 31.36 15.12 132.28%
EPS 13.97 7.02 3.48 11.86 7.43 4.40 2.63 204.12%
DPS 16.00 8.00 8.00 0.00 16.00 8.00 8.00 58.67%
NAPS 3.09 3.02 3.04 3.01 3.03 3.01 3.06 0.65%
Adjusted Per Share Value based on latest NOSH - 69,117
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 53.25 32.31 14.61 62.68 48.43 30.56 14.71 135.57%
EPS 13.88 6.95 3.45 11.62 7.26 4.29 2.56 208.30%
DPS 15.90 7.93 7.92 0.00 15.64 7.80 7.78 60.97%
NAPS 3.0701 2.9917 3.0101 2.9482 2.9626 2.9341 2.9766 2.08%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.82 2.70 2.57 2.41 2.55 2.29 2.33 -
P/RPS 5.26 8.28 17.42 3.77 5.15 7.30 15.41 -51.12%
P/EPS 20.19 38.46 73.85 20.32 34.32 52.05 88.59 -62.65%
EY 4.95 2.60 1.35 4.92 2.91 1.92 1.13 167.48%
DY 5.67 2.96 3.11 0.00 6.27 3.49 3.43 39.76%
P/NAPS 0.91 0.89 0.85 0.80 0.84 0.76 0.76 12.74%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 29/08/06 26/05/06 28/02/06 29/11/05 26/08/05 30/05/05 -
Price 2.92 2.87 2.68 2.57 2.50 2.40 2.34 -
P/RPS 5.45 8.80 18.16 4.02 5.05 7.65 15.48 -50.10%
P/EPS 20.90 40.88 77.01 21.67 33.65 54.55 88.97 -61.89%
EY 4.78 2.45 1.30 4.61 2.97 1.83 1.12 162.87%
DY 5.48 2.79 2.99 0.00 6.40 3.33 3.42 36.89%
P/NAPS 0.94 0.95 0.88 0.85 0.83 0.80 0.76 15.20%

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