[NSOP] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -26.72%
YoY- 16.63%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 20,988 15,458 13,348 14,023 14,698 12,428 10,256 61.11%
PBT 11,972 7,251 4,855 5,688 7,565 3,628 3,400 131.27%
Tax -3,019 -1,663 -1,291 -1,511 -1,833 -829 -748 153.28%
NP 8,953 5,588 3,564 4,177 5,732 2,799 2,652 124.87%
-
NP to SH 7,621 4,741 3,293 3,563 4,862 2,463 2,419 114.75%
-
Tax Rate 25.22% 22.93% 26.59% 26.56% 24.23% 22.85% 22.00% -
Total Cost 12,035 9,870 9,784 9,846 8,966 9,629 7,604 35.77%
-
Net Worth 277,892 269,710 271,023 265,120 216,478 210,715 211,314 20.01%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 10,526 - 7,021 - 5,604 - 5,560 52.97%
Div Payout % 138.12% - 213.22% - 115.27% - 229.89% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 277,892 269,710 271,023 265,120 216,478 210,715 211,314 20.01%
NOSH 70,174 70,237 70,213 70,137 70,057 69,773 69,511 0.63%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 42.66% 36.15% 26.70% 29.79% 39.00% 22.52% 25.86% -
ROE 2.74% 1.76% 1.22% 1.34% 2.25% 1.17% 1.14% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 29.91 22.01 19.01 19.99 20.98 17.81 14.75 60.13%
EPS 10.86 6.75 4.69 5.08 6.94 3.53 3.48 113.40%
DPS 15.00 0.00 10.00 0.00 8.00 0.00 8.00 51.99%
NAPS 3.96 3.84 3.86 3.78 3.09 3.02 3.04 19.25%
Adjusted Per Share Value based on latest NOSH - 70,137
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 29.89 22.02 19.01 19.97 20.93 17.70 14.61 61.08%
EPS 10.85 6.75 4.69 5.07 6.92 3.51 3.45 114.50%
DPS 14.99 0.00 10.00 0.00 7.98 0.00 7.92 52.94%
NAPS 3.9579 3.8414 3.8601 3.776 3.0832 3.0012 3.0097 20.01%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.60 3.56 3.14 2.98 2.82 2.70 2.57 -
P/RPS 12.04 16.18 16.52 14.90 13.44 15.16 17.42 -21.81%
P/EPS 33.15 52.74 66.95 58.66 40.63 76.49 73.85 -41.34%
EY 3.02 1.90 1.49 1.70 2.46 1.31 1.35 70.96%
DY 4.17 0.00 3.18 0.00 2.84 0.00 3.11 21.57%
P/NAPS 0.91 0.93 0.81 0.79 0.91 0.89 0.85 4.64%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 24/08/07 25/05/07 28/02/07 28/11/06 29/08/06 26/05/06 -
Price 4.00 3.50 3.54 3.06 2.92 2.87 2.68 -
P/RPS 13.37 15.90 18.62 15.30 13.92 16.11 18.16 -18.44%
P/EPS 36.83 51.85 75.48 60.24 42.07 81.30 77.01 -38.81%
EY 2.71 1.93 1.32 1.66 2.38 1.23 1.30 63.11%
DY 3.75 0.00 2.82 0.00 2.74 0.00 2.99 16.28%
P/NAPS 1.01 0.91 0.92 0.81 0.94 0.95 0.88 9.61%

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