[NSOP] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 97.4%
YoY- 132.74%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 15,458 13,348 14,023 14,698 12,428 10,256 10,001 33.78%
PBT 7,251 4,855 5,688 7,565 3,628 3,400 3,701 56.76%
Tax -1,663 -1,291 -1,511 -1,833 -829 -748 -146 408.50%
NP 5,588 3,564 4,177 5,732 2,799 2,652 3,555 35.30%
-
NP to SH 4,741 3,293 3,563 4,862 2,463 2,419 3,055 34.14%
-
Tax Rate 22.93% 26.59% 26.56% 24.23% 22.85% 22.00% 3.94% -
Total Cost 9,870 9,784 9,846 8,966 9,629 7,604 6,446 32.95%
-
Net Worth 269,710 271,023 265,120 216,478 210,715 211,314 241,220 7.74%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 7,021 - 5,604 - 5,560 - -
Div Payout % - 213.22% - 115.27% - 229.89% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 269,710 271,023 265,120 216,478 210,715 211,314 241,220 7.74%
NOSH 70,237 70,213 70,137 70,057 69,773 69,511 69,117 1.08%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 36.15% 26.70% 29.79% 39.00% 22.52% 25.86% 35.55% -
ROE 1.76% 1.22% 1.34% 2.25% 1.17% 1.14% 1.27% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 22.01 19.01 19.99 20.98 17.81 14.75 14.47 32.36%
EPS 6.75 4.69 5.08 6.94 3.53 3.48 4.42 32.71%
DPS 0.00 10.00 0.00 8.00 0.00 8.00 0.00 -
NAPS 3.84 3.86 3.78 3.09 3.02 3.04 3.49 6.59%
Adjusted Per Share Value based on latest NOSH - 70,057
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 22.02 19.01 19.97 20.93 17.70 14.61 14.24 33.82%
EPS 6.75 4.69 5.07 6.92 3.51 3.45 4.35 34.14%
DPS 0.00 10.00 0.00 7.98 0.00 7.92 0.00 -
NAPS 3.8414 3.8601 3.776 3.0832 3.0012 3.0097 3.4356 7.74%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.56 3.14 2.98 2.82 2.70 2.57 2.41 -
P/RPS 16.18 16.52 14.90 13.44 15.16 17.42 16.66 -1.93%
P/EPS 52.74 66.95 58.66 40.63 76.49 73.85 54.52 -2.19%
EY 1.90 1.49 1.70 2.46 1.31 1.35 1.83 2.54%
DY 0.00 3.18 0.00 2.84 0.00 3.11 0.00 -
P/NAPS 0.93 0.81 0.79 0.91 0.89 0.85 0.69 22.08%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 25/05/07 28/02/07 28/11/06 29/08/06 26/05/06 28/02/06 -
Price 3.50 3.54 3.06 2.92 2.87 2.68 2.57 -
P/RPS 15.90 18.62 15.30 13.92 16.11 18.16 17.76 -7.12%
P/EPS 51.85 75.48 60.24 42.07 81.30 77.01 58.14 -7.36%
EY 1.93 1.32 1.66 2.38 1.23 1.30 1.72 8.00%
DY 0.00 2.82 0.00 2.74 0.00 2.99 0.00 -
P/NAPS 0.91 0.92 0.81 0.94 0.95 0.88 0.74 14.82%

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