[NSOP] QoQ Quarter Result on 30-Jun-2008 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 17.85%
YoY- 133.39%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 15,717 19,539 31,643 29,377 24,897 24,866 20,988 -17.52%
PBT 2,950 -15,988 13,783 17,029 14,293 34,631 11,972 -60.66%
Tax -1,337 3,460 -3,661 -4,071 -3,676 -8,268 -3,019 -41.87%
NP 1,613 -12,528 10,122 12,958 10,617 26,363 8,953 -68.06%
-
NP to SH 1,696 -11,689 7,754 11,065 9,389 22,508 7,621 -63.24%
-
Tax Rate 45.32% - 26.56% 23.91% 25.72% 23.87% 25.22% -
Total Cost 14,104 32,067 21,521 16,419 14,280 -1,497 12,035 11.14%
-
Net Worth 288,039 287,837 309,458 301,900 300,560 291,308 277,892 2.41%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 7,008 - 14,034 - 14,044 - 10,526 -23.73%
Div Payout % 413.22% - 181.00% - 149.59% - 138.12% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 288,039 287,837 309,458 301,900 300,560 291,308 277,892 2.41%
NOSH 70,082 70,204 70,171 70,209 70,224 70,194 70,174 -0.08%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 10.26% -64.12% 31.99% 44.11% 42.64% 106.02% 42.66% -
ROE 0.59% -4.06% 2.51% 3.67% 3.12% 7.73% 2.74% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 22.43 27.83 45.09 41.84 35.45 35.42 29.91 -17.44%
EPS 2.42 -16.65 11.05 15.76 13.37 32.06 10.86 -63.21%
DPS 10.00 0.00 20.00 0.00 20.00 0.00 15.00 -23.66%
NAPS 4.11 4.10 4.41 4.30 4.28 4.15 3.96 2.50%
Adjusted Per Share Value based on latest NOSH - 70,209
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 22.39 27.83 45.07 41.85 35.46 35.42 29.90 -17.52%
EPS 2.42 -16.65 11.05 15.76 13.37 32.06 10.86 -63.21%
DPS 9.98 0.00 19.99 0.00 20.01 0.00 14.99 -23.73%
NAPS 4.103 4.1001 4.4081 4.3005 4.2814 4.1496 3.9585 2.41%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 3.52 3.20 3.68 4.60 4.06 4.20 3.60 -
P/RPS 15.70 11.50 8.16 10.99 11.45 11.86 12.04 19.33%
P/EPS 145.45 -19.22 33.30 29.19 30.37 13.10 33.15 167.77%
EY 0.69 -5.20 3.00 3.43 3.29 7.63 3.02 -62.59%
DY 2.84 0.00 5.43 0.00 4.93 0.00 4.17 -22.57%
P/NAPS 0.86 0.78 0.83 1.07 0.95 1.01 0.91 -3.69%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 3.98 3.52 3.10 4.00 4.68 4.46 4.00 -
P/RPS 17.75 12.65 6.87 9.56 13.20 12.59 13.37 20.77%
P/EPS 164.46 -21.14 28.05 25.38 35.00 13.91 36.83 170.92%
EY 0.61 -4.73 3.56 3.94 2.86 7.19 2.71 -62.96%
DY 2.51 0.00 6.45 0.00 4.27 0.00 3.75 -23.46%
P/NAPS 0.97 0.86 0.70 0.93 1.09 1.07 1.01 -2.65%

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