[NSOP] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 195.34%
YoY- 531.71%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 31,643 29,377 24,897 24,866 20,988 15,458 13,348 77.51%
PBT 13,783 17,029 14,293 34,631 11,972 7,251 4,855 100.11%
Tax -3,661 -4,071 -3,676 -8,268 -3,019 -1,663 -1,291 99.96%
NP 10,122 12,958 10,617 26,363 8,953 5,588 3,564 100.16%
-
NP to SH 7,754 11,065 9,389 22,508 7,621 4,741 3,293 76.71%
-
Tax Rate 26.56% 23.91% 25.72% 23.87% 25.22% 22.93% 26.59% -
Total Cost 21,521 16,419 14,280 -1,497 12,035 9,870 9,784 68.89%
-
Net Worth 309,458 301,900 300,560 291,308 277,892 269,710 271,023 9.21%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 14,034 - 14,044 - 10,526 - 7,021 58.47%
Div Payout % 181.00% - 149.59% - 138.12% - 213.22% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 309,458 301,900 300,560 291,308 277,892 269,710 271,023 9.21%
NOSH 70,171 70,209 70,224 70,194 70,174 70,237 70,213 -0.03%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 31.99% 44.11% 42.64% 106.02% 42.66% 36.15% 26.70% -
ROE 2.51% 3.67% 3.12% 7.73% 2.74% 1.76% 1.22% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 45.09 41.84 35.45 35.42 29.91 22.01 19.01 77.57%
EPS 11.05 15.76 13.37 32.06 10.86 6.75 4.69 76.78%
DPS 20.00 0.00 20.00 0.00 15.00 0.00 10.00 58.53%
NAPS 4.41 4.30 4.28 4.15 3.96 3.84 3.86 9.26%
Adjusted Per Share Value based on latest NOSH - 70,194
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 45.07 41.85 35.46 35.42 29.90 22.02 19.01 77.52%
EPS 11.05 15.76 13.37 32.06 10.86 6.75 4.69 76.78%
DPS 19.99 0.00 20.01 0.00 14.99 0.00 10.00 58.48%
NAPS 4.4081 4.3005 4.2814 4.1496 3.9585 3.8419 3.8606 9.21%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 3.68 4.60 4.06 4.20 3.60 3.56 3.14 -
P/RPS 8.16 10.99 11.45 11.86 12.04 16.18 16.52 -37.43%
P/EPS 33.30 29.19 30.37 13.10 33.15 52.74 66.95 -37.14%
EY 3.00 3.43 3.29 7.63 3.02 1.90 1.49 59.24%
DY 5.43 0.00 4.93 0.00 4.17 0.00 3.18 42.72%
P/NAPS 0.83 1.07 0.95 1.01 0.91 0.93 0.81 1.63%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 24/08/07 25/05/07 -
Price 3.10 4.00 4.68 4.46 4.00 3.50 3.54 -
P/RPS 6.87 9.56 13.20 12.59 13.37 15.90 18.62 -48.46%
P/EPS 28.05 25.38 35.00 13.91 36.83 51.85 75.48 -48.21%
EY 3.56 3.94 2.86 7.19 2.71 1.93 1.32 93.40%
DY 6.45 0.00 4.27 0.00 3.75 0.00 2.82 73.33%
P/NAPS 0.70 0.93 1.09 1.07 1.01 0.91 0.92 -16.61%

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