[NSOP] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 46.24%
YoY- -21.12%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 14,698 12,428 10,256 10,001 12,542 11,133 10,324 26.52%
PBT 7,565 3,628 3,400 3,701 3,510 1,863 2,642 101.51%
Tax -1,833 -829 -748 -146 -1,241 -762 -846 67.36%
NP 5,732 2,799 2,652 3,555 2,269 1,101 1,796 116.61%
-
NP to SH 4,862 2,463 2,419 3,055 2,089 1,215 1,796 94.12%
-
Tax Rate 24.23% 22.85% 22.00% 3.94% 35.36% 40.90% 32.02% -
Total Cost 8,966 9,629 7,604 6,446 10,273 10,032 8,528 3.39%
-
Net Worth 216,478 210,715 211,314 241,220 208,899 206,618 208,964 2.38%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 5,604 - 5,560 - 5,515 - 5,463 1.71%
Div Payout % 115.27% - 229.89% - 264.03% - 304.18% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 216,478 210,715 211,314 241,220 208,899 206,618 208,964 2.38%
NOSH 70,057 69,773 69,511 69,117 68,943 68,644 68,288 1.71%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 39.00% 22.52% 25.86% 35.55% 18.09% 9.89% 17.40% -
ROE 2.25% 1.17% 1.14% 1.27% 1.00% 0.59% 0.86% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 20.98 17.81 14.75 14.47 18.19 16.22 15.12 24.37%
EPS 6.94 3.53 3.48 4.42 3.03 1.77 2.63 90.84%
DPS 8.00 0.00 8.00 0.00 8.00 0.00 8.00 0.00%
NAPS 3.09 3.02 3.04 3.49 3.03 3.01 3.06 0.65%
Adjusted Per Share Value based on latest NOSH - 69,117
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 20.93 17.70 14.61 14.24 17.86 15.86 14.70 26.53%
EPS 6.92 3.51 3.45 4.35 2.98 1.73 2.56 93.93%
DPS 7.98 0.00 7.92 0.00 7.86 0.00 7.78 1.70%
NAPS 3.0832 3.0012 3.0097 3.4356 2.9753 2.9428 2.9762 2.38%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.82 2.70 2.57 2.41 2.55 2.29 2.33 -
P/RPS 13.44 15.16 17.42 16.66 14.02 14.12 15.41 -8.70%
P/EPS 40.63 76.49 73.85 54.52 84.16 129.38 88.59 -40.50%
EY 2.46 1.31 1.35 1.83 1.19 0.77 1.13 67.89%
DY 2.84 0.00 3.11 0.00 3.14 0.00 3.43 -11.81%
P/NAPS 0.91 0.89 0.85 0.69 0.84 0.76 0.76 12.74%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 29/08/06 26/05/06 28/02/06 29/11/05 26/08/05 30/05/05 -
Price 2.92 2.87 2.68 2.57 2.50 2.40 2.34 -
P/RPS 13.92 16.11 18.16 17.76 13.74 14.80 15.48 -6.83%
P/EPS 42.07 81.30 77.01 58.14 82.51 135.59 88.97 -39.27%
EY 2.38 1.23 1.30 1.72 1.21 0.74 1.12 65.21%
DY 2.74 0.00 2.99 0.00 3.20 0.00 3.42 -13.72%
P/NAPS 0.94 0.95 0.88 0.74 0.83 0.80 0.76 15.20%

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