[NSOP] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 60.75%
YoY- 56.75%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 29,377 24,897 24,866 20,988 15,458 13,348 14,023 63.79%
PBT 17,029 14,293 34,631 11,972 7,251 4,855 5,688 107.86%
Tax -4,071 -3,676 -8,268 -3,019 -1,663 -1,291 -1,511 93.74%
NP 12,958 10,617 26,363 8,953 5,588 3,564 4,177 112.85%
-
NP to SH 11,065 9,389 22,508 7,621 4,741 3,293 3,563 113.00%
-
Tax Rate 23.91% 25.72% 23.87% 25.22% 22.93% 26.59% 26.56% -
Total Cost 16,419 14,280 -1,497 12,035 9,870 9,784 9,846 40.66%
-
Net Worth 301,900 300,560 291,308 277,892 269,710 271,023 265,120 9.05%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 14,044 - 10,526 - 7,021 - -
Div Payout % - 149.59% - 138.12% - 213.22% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 301,900 300,560 291,308 277,892 269,710 271,023 265,120 9.05%
NOSH 70,209 70,224 70,194 70,174 70,237 70,213 70,137 0.06%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 44.11% 42.64% 106.02% 42.66% 36.15% 26.70% 29.79% -
ROE 3.67% 3.12% 7.73% 2.74% 1.76% 1.22% 1.34% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 41.84 35.45 35.42 29.91 22.01 19.01 19.99 63.69%
EPS 15.76 13.37 32.06 10.86 6.75 4.69 5.08 112.86%
DPS 0.00 20.00 0.00 15.00 0.00 10.00 0.00 -
NAPS 4.30 4.28 4.15 3.96 3.84 3.86 3.78 8.98%
Adjusted Per Share Value based on latest NOSH - 70,174
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 41.84 35.46 35.42 29.89 22.02 19.01 19.97 63.80%
EPS 15.76 13.37 32.06 10.85 6.75 4.69 5.07 113.14%
DPS 0.00 20.00 0.00 14.99 0.00 10.00 0.00 -
NAPS 4.2999 4.2808 4.149 3.9579 3.8414 3.8601 3.776 9.05%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 4.60 4.06 4.20 3.60 3.56 3.14 2.98 -
P/RPS 10.99 11.45 11.86 12.04 16.18 16.52 14.90 -18.38%
P/EPS 29.19 30.37 13.10 33.15 52.74 66.95 58.66 -37.23%
EY 3.43 3.29 7.63 3.02 1.90 1.49 1.70 59.74%
DY 0.00 4.93 0.00 4.17 0.00 3.18 0.00 -
P/NAPS 1.07 0.95 1.01 0.91 0.93 0.81 0.79 22.43%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 24/08/07 25/05/07 28/02/07 -
Price 4.00 4.68 4.46 4.00 3.50 3.54 3.06 -
P/RPS 9.56 13.20 12.59 13.37 15.90 18.62 15.30 -26.93%
P/EPS 25.38 35.00 13.91 36.83 51.85 75.48 60.24 -43.82%
EY 3.94 2.86 7.19 2.71 1.93 1.32 1.66 78.02%
DY 0.00 4.27 0.00 3.75 0.00 2.82 0.00 -
P/NAPS 0.93 1.09 1.07 1.01 0.91 0.92 0.81 9.65%

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