[NSOP] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 143.78%
YoY- 186.79%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 85,917 54,274 24,897 74,660 49,794 28,806 13,348 244.85%
PBT 45,105 31,322 14,293 58,709 24,078 12,106 4,855 340.14%
Tax -11,408 -7,747 -3,676 -14,241 -5,973 -2,954 -1,291 325.72%
NP 33,697 23,575 10,617 44,468 18,105 9,152 3,564 345.30%
-
NP to SH 28,208 20,454 9,389 38,163 15,655 8,034 3,293 317.01%
-
Tax Rate 25.29% 24.73% 25.72% 24.26% 24.81% 24.40% 26.59% -
Total Cost 52,220 30,699 14,280 30,192 31,689 19,654 9,784 204.47%
-
Net Worth 309,599 301,826 300,560 292,022 277,999 269,672 271,023 9.25%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 28,081 14,038 14,044 17,549 17,550 7,022 7,021 151.33%
Div Payout % 99.55% 68.63% 149.59% 45.99% 112.11% 87.41% 213.22% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 309,599 301,826 300,560 292,022 277,999 269,672 271,023 9.25%
NOSH 70,204 70,192 70,224 70,197 70,201 70,227 70,213 -0.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 39.22% 43.44% 42.64% 59.56% 36.36% 31.77% 26.70% -
ROE 9.11% 6.78% 3.12% 13.07% 5.63% 2.98% 1.22% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 122.38 77.32 35.45 106.36 70.93 41.02 19.01 244.88%
EPS 40.18 29.14 13.37 54.36 22.30 11.44 4.69 317.05%
DPS 40.00 20.00 20.00 25.00 25.00 10.00 10.00 151.34%
NAPS 4.41 4.30 4.28 4.16 3.96 3.84 3.86 9.26%
Adjusted Per Share Value based on latest NOSH - 70,194
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 122.39 77.31 35.46 106.35 70.93 41.03 19.01 244.90%
EPS 40.18 29.14 13.37 54.36 22.30 11.44 4.69 317.05%
DPS 40.00 20.00 20.01 25.00 25.00 10.00 10.00 151.34%
NAPS 4.4101 4.2994 4.2814 4.1597 3.96 3.8414 3.8606 9.25%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 3.68 4.60 4.06 4.20 3.60 3.56 3.14 -
P/RPS 3.01 5.95 11.45 3.95 5.08 8.68 16.52 -67.76%
P/EPS 9.16 15.79 30.37 7.73 16.14 31.12 66.95 -73.35%
EY 10.92 6.33 3.29 12.94 6.19 3.21 1.49 275.93%
DY 10.87 4.35 4.93 5.95 6.94 2.81 3.18 126.41%
P/NAPS 0.83 1.07 0.95 1.01 0.91 0.93 0.81 1.63%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 24/08/07 25/05/07 -
Price 3.10 4.00 4.68 4.46 4.00 3.50 3.54 -
P/RPS 2.53 5.17 13.20 4.19 5.64 8.53 18.62 -73.47%
P/EPS 7.72 13.73 35.00 8.20 17.94 30.59 75.48 -78.03%
EY 12.96 7.29 2.86 12.19 5.58 3.27 1.32 356.61%
DY 12.90 5.00 4.27 5.61 6.25 2.86 2.82 174.80%
P/NAPS 0.70 0.93 1.09 1.07 1.01 0.91 0.92 -16.61%

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