[NSOP] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -86.32%
YoY- -44.17%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 44,000 33,999 21,457 10,324 51,580 38,842 23,818 50.38%
PBT 11,716 8,015 4,505 2,642 18,258 14,213 7,834 30.68%
Tax -2,956 -2,810 -1,569 -846 -5,132 -4,960 -2,475 12.53%
NP 8,760 5,205 2,936 1,796 13,126 9,253 5,359 38.64%
-
NP to SH 8,155 5,100 3,011 1,796 13,126 9,253 5,359 32.19%
-
Tax Rate 25.23% 35.06% 34.83% 32.02% 28.11% 34.90% 31.59% -
Total Cost 35,240 28,794 18,521 8,528 38,454 29,589 18,459 53.71%
-
Net Worth 206,969 207,981 205,979 208,964 205,964 206,376 201,894 1.66%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - 10,982 5,474 5,463 12,915 12,898 6,774 -
Div Payout % - 215.34% 181.82% 304.18% 98.39% 139.40% 126.42% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 206,969 207,981 205,979 208,964 205,964 206,376 201,894 1.66%
NOSH 68,760 68,640 68,431 68,288 67,975 67,887 67,749 0.98%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 19.91% 15.31% 13.68% 17.40% 25.45% 23.82% 22.50% -
ROE 3.94% 2.45% 1.46% 0.86% 6.37% 4.48% 2.65% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 63.99 49.53 31.36 15.12 75.88 57.22 35.16 48.90%
EPS 11.86 7.43 4.40 2.63 19.31 13.63 7.91 30.90%
DPS 0.00 16.00 8.00 8.00 19.00 19.00 10.00 -
NAPS 3.01 3.03 3.01 3.06 3.03 3.04 2.98 0.66%
Adjusted Per Share Value based on latest NOSH - 68,288
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 62.67 48.42 30.56 14.70 73.46 55.32 33.92 50.40%
EPS 11.61 7.26 4.29 2.56 18.69 13.18 7.63 32.19%
DPS 0.00 15.64 7.80 7.78 18.39 18.37 9.65 -
NAPS 2.9478 2.9622 2.9337 2.9762 2.9335 2.9394 2.8755 1.66%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.41 2.55 2.29 2.33 2.31 2.33 2.28 -
P/RPS 3.77 5.15 7.30 15.41 3.04 4.07 6.49 -30.31%
P/EPS 20.32 34.32 52.05 88.59 11.96 17.09 28.82 -20.73%
EY 4.92 2.91 1.92 1.13 8.36 5.85 3.47 26.12%
DY 0.00 6.27 3.49 3.43 8.23 8.15 4.39 -
P/NAPS 0.80 0.84 0.76 0.76 0.76 0.77 0.77 2.57%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 26/08/05 30/05/05 25/02/05 30/11/04 16/08/04 -
Price 2.57 2.50 2.40 2.34 2.30 2.40 2.22 -
P/RPS 4.02 5.05 7.65 15.48 3.03 4.19 6.31 -25.89%
P/EPS 21.67 33.65 54.55 88.97 11.91 17.61 28.07 -15.80%
EY 4.61 2.97 1.83 1.12 8.40 5.68 3.56 18.74%
DY 0.00 6.40 3.33 3.42 8.26 7.92 4.50 -
P/NAPS 0.85 0.83 0.80 0.76 0.76 0.79 0.74 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