[NSOP] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -70.34%
YoY- 34.69%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 51,405 37,382 22,684 10,256 44,000 33,999 21,457 78.75%
PBT 20,281 14,593 7,028 3,400 11,716 8,015 4,505 171.89%
Tax -4,921 -3,410 -1,577 -748 -2,956 -2,810 -1,569 113.82%
NP 15,360 11,183 5,451 2,652 8,760 5,205 2,936 200.45%
-
NP to SH 13,307 9,744 4,882 2,419 8,155 5,100 3,011 168.57%
-
Tax Rate 24.26% 23.37% 22.44% 22.00% 25.23% 35.06% 34.83% -
Total Cost 36,045 26,199 17,233 7,604 35,240 28,794 18,521 55.68%
-
Net Worth 264,044 215,525 210,023 211,314 206,969 207,981 205,979 17.95%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - 11,159 5,563 5,560 - 10,982 5,474 -
Div Payout % - 114.53% 113.96% 229.89% - 215.34% 181.82% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 264,044 215,525 210,023 211,314 206,969 207,981 205,979 17.95%
NOSH 69,853 69,749 69,544 69,511 68,760 68,640 68,431 1.37%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 29.88% 29.92% 24.03% 25.86% 19.91% 15.31% 13.68% -
ROE 5.04% 4.52% 2.32% 1.14% 3.94% 2.45% 1.46% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 73.59 53.59 32.62 14.75 63.99 49.53 31.36 76.31%
EPS 19.05 13.97 7.02 3.48 11.86 7.43 4.40 164.93%
DPS 0.00 16.00 8.00 8.00 0.00 16.00 8.00 -
NAPS 3.78 3.09 3.02 3.04 3.01 3.03 3.01 16.35%
Adjusted Per Share Value based on latest NOSH - 69,511
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 73.22 53.25 32.31 14.61 62.68 48.43 30.56 78.76%
EPS 18.96 13.88 6.95 3.45 11.62 7.26 4.29 168.58%
DPS 0.00 15.90 7.93 7.92 0.00 15.64 7.80 -
NAPS 3.7612 3.0701 2.9917 3.0101 2.9482 2.9626 2.9341 17.95%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.98 2.82 2.70 2.57 2.41 2.55 2.29 -
P/RPS 4.05 5.26 8.28 17.42 3.77 5.15 7.30 -32.40%
P/EPS 15.64 20.19 38.46 73.85 20.32 34.32 52.05 -55.03%
EY 6.39 4.95 2.60 1.35 4.92 2.91 1.92 122.42%
DY 0.00 5.67 2.96 3.11 0.00 6.27 3.49 -
P/NAPS 0.79 0.91 0.89 0.85 0.80 0.84 0.76 2.60%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 28/11/06 29/08/06 26/05/06 28/02/06 29/11/05 26/08/05 -
Price 3.06 2.92 2.87 2.68 2.57 2.50 2.40 -
P/RPS 4.16 5.45 8.80 18.16 4.02 5.05 7.65 -33.30%
P/EPS 16.06 20.90 40.88 77.01 21.67 33.65 54.55 -55.64%
EY 6.23 4.78 2.45 1.30 4.61 2.97 1.83 125.79%
DY 0.00 5.48 2.79 2.99 0.00 6.40 3.33 -
P/NAPS 0.81 0.94 0.95 0.88 0.85 0.83 0.80 0.82%

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