[NSOP] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 1.82%
YoY- 102.72%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 13,348 14,023 14,698 12,428 10,256 10,001 12,542 4.24%
PBT 4,855 5,688 7,565 3,628 3,400 3,701 3,510 24.16%
Tax -1,291 -1,511 -1,833 -829 -748 -146 -1,241 2.67%
NP 3,564 4,177 5,732 2,799 2,652 3,555 2,269 35.16%
-
NP to SH 3,293 3,563 4,862 2,463 2,419 3,055 2,089 35.48%
-
Tax Rate 26.59% 26.56% 24.23% 22.85% 22.00% 3.94% 35.36% -
Total Cost 9,784 9,846 8,966 9,629 7,604 6,446 10,273 -3.20%
-
Net Worth 271,023 265,120 216,478 210,715 211,314 241,220 208,899 18.97%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 7,021 - 5,604 - 5,560 - 5,515 17.48%
Div Payout % 213.22% - 115.27% - 229.89% - 264.03% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 271,023 265,120 216,478 210,715 211,314 241,220 208,899 18.97%
NOSH 70,213 70,137 70,057 69,773 69,511 69,117 68,943 1.22%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 26.70% 29.79% 39.00% 22.52% 25.86% 35.55% 18.09% -
ROE 1.22% 1.34% 2.25% 1.17% 1.14% 1.27% 1.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 19.01 19.99 20.98 17.81 14.75 14.47 18.19 2.98%
EPS 4.69 5.08 6.94 3.53 3.48 4.42 3.03 33.84%
DPS 10.00 0.00 8.00 0.00 8.00 0.00 8.00 16.05%
NAPS 3.86 3.78 3.09 3.02 3.04 3.49 3.03 17.53%
Adjusted Per Share Value based on latest NOSH - 69,773
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 19.01 19.98 20.94 17.70 14.61 14.25 17.87 4.21%
EPS 4.69 5.08 6.93 3.51 3.45 4.35 2.98 35.33%
DPS 10.00 0.00 7.98 0.00 7.92 0.00 7.86 17.43%
NAPS 3.8606 3.7765 3.0836 3.0016 3.0101 3.4361 2.9757 18.97%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 3.14 2.98 2.82 2.70 2.57 2.41 2.55 -
P/RPS 16.52 14.90 13.44 15.16 17.42 16.66 14.02 11.57%
P/EPS 66.95 58.66 40.63 76.49 73.85 54.52 84.16 -14.15%
EY 1.49 1.70 2.46 1.31 1.35 1.83 1.19 16.18%
DY 3.18 0.00 2.84 0.00 3.11 0.00 3.14 0.84%
P/NAPS 0.81 0.79 0.91 0.89 0.85 0.69 0.84 -2.39%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 28/02/07 28/11/06 29/08/06 26/05/06 28/02/06 29/11/05 -
Price 3.54 3.06 2.92 2.87 2.68 2.57 2.50 -
P/RPS 18.62 15.30 13.92 16.11 18.16 17.76 13.74 22.48%
P/EPS 75.48 60.24 42.07 81.30 77.01 58.14 82.51 -5.76%
EY 1.32 1.66 2.38 1.23 1.30 1.72 1.21 5.97%
DY 2.82 0.00 2.74 0.00 2.99 0.00 3.20 -8.08%
P/NAPS 0.92 0.81 0.94 0.95 0.88 0.74 0.83 7.11%

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