[NSOP] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 43.97%
YoY- 92.49%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 24,897 24,866 20,988 15,458 13,348 14,023 14,698 42.05%
PBT 14,293 34,631 11,972 7,251 4,855 5,688 7,565 52.77%
Tax -3,676 -8,268 -3,019 -1,663 -1,291 -1,511 -1,833 58.96%
NP 10,617 26,363 8,953 5,588 3,564 4,177 5,732 50.76%
-
NP to SH 9,389 22,508 7,621 4,741 3,293 3,563 4,862 55.01%
-
Tax Rate 25.72% 23.87% 25.22% 22.93% 26.59% 26.56% 24.23% -
Total Cost 14,280 -1,497 12,035 9,870 9,784 9,846 8,966 36.34%
-
Net Worth 300,560 291,308 277,892 269,710 271,023 265,120 216,478 24.42%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 14,044 - 10,526 - 7,021 - 5,604 84.39%
Div Payout % 149.59% - 138.12% - 213.22% - 115.27% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 300,560 291,308 277,892 269,710 271,023 265,120 216,478 24.42%
NOSH 70,224 70,194 70,174 70,237 70,213 70,137 70,057 0.15%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 42.64% 106.02% 42.66% 36.15% 26.70% 29.79% 39.00% -
ROE 3.12% 7.73% 2.74% 1.76% 1.22% 1.34% 2.25% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 35.45 35.42 29.91 22.01 19.01 19.99 20.98 41.81%
EPS 13.37 32.06 10.86 6.75 4.69 5.08 6.94 54.76%
DPS 20.00 0.00 15.00 0.00 10.00 0.00 8.00 84.09%
NAPS 4.28 4.15 3.96 3.84 3.86 3.78 3.09 24.23%
Adjusted Per Share Value based on latest NOSH - 70,237
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 35.46 35.42 29.89 22.02 19.01 19.97 20.93 42.07%
EPS 13.37 32.06 10.85 6.75 4.69 5.07 6.92 55.06%
DPS 20.00 0.00 14.99 0.00 10.00 0.00 7.98 84.40%
NAPS 4.2808 4.149 3.9579 3.8414 3.8601 3.776 3.0832 24.43%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 4.06 4.20 3.60 3.56 3.14 2.98 2.82 -
P/RPS 11.45 11.86 12.04 16.18 16.52 14.90 13.44 -10.12%
P/EPS 30.37 13.10 33.15 52.74 66.95 58.66 40.63 -17.62%
EY 3.29 7.63 3.02 1.90 1.49 1.70 2.46 21.36%
DY 4.93 0.00 4.17 0.00 3.18 0.00 2.84 44.39%
P/NAPS 0.95 1.01 0.91 0.93 0.81 0.79 0.91 2.90%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 29/02/08 30/11/07 24/08/07 25/05/07 28/02/07 28/11/06 -
Price 4.68 4.46 4.00 3.50 3.54 3.06 2.92 -
P/RPS 13.20 12.59 13.37 15.90 18.62 15.30 13.92 -3.47%
P/EPS 35.00 13.91 36.83 51.85 75.48 60.24 42.07 -11.53%
EY 2.86 7.19 2.71 1.93 1.32 1.66 2.38 13.01%
DY 4.27 0.00 3.75 0.00 2.82 0.00 2.74 34.37%
P/NAPS 1.09 1.07 1.01 0.91 0.92 0.81 0.94 10.36%

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