[NSOP] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -0.54%
YoY- 21.22%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 12,542 11,133 10,324 12,738 15,024 12,215 11,603 5.31%
PBT 3,510 1,863 2,642 4,045 6,379 3,144 4,690 -17.55%
Tax -1,241 -762 -846 -172 -2,485 -1,002 -1,473 -10.78%
NP 2,269 1,101 1,796 3,873 3,894 2,142 3,217 -20.74%
-
NP to SH 2,089 1,215 1,796 3,873 3,894 2,142 3,217 -24.99%
-
Tax Rate 35.36% 40.90% 32.02% 4.25% 38.96% 31.87% 31.41% -
Total Cost 10,273 10,032 8,528 8,865 11,130 10,073 8,386 14.47%
-
Net Worth 208,899 206,618 208,964 206,969 207,316 202,639 204,779 1.33%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 5,515 - 5,463 - 6,137 - 6,758 -12.66%
Div Payout % 264.03% - 304.18% - 157.62% - 210.08% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 208,899 206,618 208,964 206,969 207,316 202,639 204,779 1.33%
NOSH 68,943 68,644 68,288 68,306 68,196 67,999 67,584 1.33%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 18.09% 9.89% 17.40% 30.41% 25.92% 17.54% 27.73% -
ROE 1.00% 0.59% 0.86% 1.87% 1.88% 1.06% 1.57% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 18.19 16.22 15.12 18.65 22.03 17.96 17.17 3.91%
EPS 3.03 1.77 2.63 5.67 5.71 3.15 4.76 -25.98%
DPS 8.00 0.00 8.00 0.00 9.00 0.00 10.00 -13.81%
NAPS 3.03 3.01 3.06 3.03 3.04 2.98 3.03 0.00%
Adjusted Per Share Value based on latest NOSH - 68,306
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 17.86 15.86 14.70 18.14 21.40 17.40 16.53 5.28%
EPS 2.98 1.73 2.56 5.52 5.55 3.05 4.58 -24.89%
DPS 7.86 0.00 7.78 0.00 8.74 0.00 9.63 -12.65%
NAPS 2.9753 2.9428 2.9762 2.9478 2.9527 2.8861 2.9166 1.33%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.55 2.29 2.33 2.31 2.33 2.28 2.52 -
P/RPS 14.02 14.12 15.41 12.39 10.58 12.69 14.68 -3.01%
P/EPS 84.16 129.38 88.59 40.74 40.81 72.38 52.94 36.17%
EY 1.19 0.77 1.13 2.45 2.45 1.38 1.89 -26.51%
DY 3.14 0.00 3.43 0.00 3.86 0.00 3.97 -14.46%
P/NAPS 0.84 0.76 0.76 0.76 0.77 0.77 0.83 0.80%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 26/08/05 30/05/05 25/02/05 30/11/04 16/08/04 28/05/04 -
Price 2.50 2.40 2.34 2.30 2.40 2.22 2.33 -
P/RPS 13.74 14.80 15.48 12.33 10.89 12.36 13.57 0.83%
P/EPS 82.51 135.59 88.97 40.56 42.03 70.48 48.95 41.58%
EY 1.21 0.74 1.12 2.47 2.38 1.42 2.04 -29.38%
DY 3.20 0.00 3.42 0.00 3.75 0.00 4.29 -17.73%
P/NAPS 0.83 0.80 0.76 0.76 0.79 0.74 0.77 5.12%

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