[NSOP] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -75.25%
YoY- 36.13%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 74,660 49,794 28,806 13,348 51,405 37,382 22,684 120.78%
PBT 58,709 24,078 12,106 4,855 20,281 14,593 7,028 310.11%
Tax -14,241 -5,973 -2,954 -1,291 -4,921 -3,410 -1,577 331.91%
NP 44,468 18,105 9,152 3,564 15,360 11,183 5,451 303.69%
-
NP to SH 38,163 15,655 8,034 3,293 13,307 9,744 4,882 292.40%
-
Tax Rate 24.26% 24.81% 24.40% 26.59% 24.26% 23.37% 22.44% -
Total Cost 30,192 31,689 19,654 9,784 36,045 26,199 17,233 45.18%
-
Net Worth 292,022 277,999 269,672 271,023 264,044 215,525 210,023 24.50%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 17,549 17,550 7,022 7,021 - 11,159 5,563 114.64%
Div Payout % 45.99% 112.11% 87.41% 213.22% - 114.53% 113.96% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 292,022 277,999 269,672 271,023 264,044 215,525 210,023 24.50%
NOSH 70,197 70,201 70,227 70,213 69,853 69,749 69,544 0.62%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 59.56% 36.36% 31.77% 26.70% 29.88% 29.92% 24.03% -
ROE 13.07% 5.63% 2.98% 1.22% 5.04% 4.52% 2.32% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 106.36 70.93 41.02 19.01 73.59 53.59 32.62 119.41%
EPS 54.36 22.30 11.44 4.69 19.05 13.97 7.02 289.95%
DPS 25.00 25.00 10.00 10.00 0.00 16.00 8.00 113.30%
NAPS 4.16 3.96 3.84 3.86 3.78 3.09 3.02 23.72%
Adjusted Per Share Value based on latest NOSH - 70,213
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 106.34 70.92 41.03 19.01 73.21 53.24 32.31 120.78%
EPS 54.35 22.30 11.44 4.69 18.95 13.88 6.95 292.50%
DPS 25.00 25.00 10.00 10.00 0.00 15.89 7.92 114.73%
NAPS 4.1592 3.9595 3.8409 3.8601 3.7607 3.0697 2.9913 24.50%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 4.20 3.60 3.56 3.14 2.98 2.82 2.70 -
P/RPS 3.95 5.08 8.68 16.52 4.05 5.26 8.28 -38.86%
P/EPS 7.73 16.14 31.12 66.95 15.64 20.19 38.46 -65.58%
EY 12.94 6.19 3.21 1.49 6.39 4.95 2.60 190.65%
DY 5.95 6.94 2.81 3.18 0.00 5.67 2.96 59.07%
P/NAPS 1.01 0.91 0.93 0.81 0.79 0.91 0.89 8.77%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 30/11/07 24/08/07 25/05/07 28/02/07 28/11/06 29/08/06 -
Price 4.46 4.00 3.50 3.54 3.06 2.92 2.87 -
P/RPS 4.19 5.64 8.53 18.62 4.16 5.45 8.80 -38.94%
P/EPS 8.20 17.94 30.59 75.48 16.06 20.90 40.88 -65.63%
EY 12.19 5.58 3.27 1.32 6.23 4.78 2.45 190.59%
DY 5.61 6.25 2.86 2.82 0.00 5.48 2.79 59.10%
P/NAPS 1.07 1.01 0.91 0.92 0.81 0.94 0.95 8.22%

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