[NSOP] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -53.63%
YoY- -44.17%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 10,001 12,542 11,133 10,324 12,738 15,024 12,215 -12.44%
PBT 3,701 3,510 1,863 2,642 4,045 6,379 3,144 11.45%
Tax -146 -1,241 -762 -846 -172 -2,485 -1,002 -72.21%
NP 3,555 2,269 1,101 1,796 3,873 3,894 2,142 40.04%
-
NP to SH 3,055 2,089 1,215 1,796 3,873 3,894 2,142 26.62%
-
Tax Rate 3.94% 35.36% 40.90% 32.02% 4.25% 38.96% 31.87% -
Total Cost 6,446 10,273 10,032 8,528 8,865 11,130 10,073 -25.67%
-
Net Worth 241,220 208,899 206,618 208,964 206,969 207,316 202,639 12.28%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - 5,515 - 5,463 - 6,137 - -
Div Payout % - 264.03% - 304.18% - 157.62% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 241,220 208,899 206,618 208,964 206,969 207,316 202,639 12.28%
NOSH 69,117 68,943 68,644 68,288 68,306 68,196 67,999 1.09%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 35.55% 18.09% 9.89% 17.40% 30.41% 25.92% 17.54% -
ROE 1.27% 1.00% 0.59% 0.86% 1.87% 1.88% 1.06% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 14.47 18.19 16.22 15.12 18.65 22.03 17.96 -13.38%
EPS 4.42 3.03 1.77 2.63 5.67 5.71 3.15 25.25%
DPS 0.00 8.00 0.00 8.00 0.00 9.00 0.00 -
NAPS 3.49 3.03 3.01 3.06 3.03 3.04 2.98 11.07%
Adjusted Per Share Value based on latest NOSH - 68,288
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 14.24 17.86 15.86 14.70 18.14 21.40 17.40 -12.47%
EPS 4.35 2.98 1.73 2.56 5.52 5.55 3.05 26.62%
DPS 0.00 7.86 0.00 7.78 0.00 8.74 0.00 -
NAPS 3.4356 2.9753 2.9428 2.9762 2.9478 2.9527 2.8861 12.28%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.41 2.55 2.29 2.33 2.31 2.33 2.28 -
P/RPS 16.66 14.02 14.12 15.41 12.39 10.58 12.69 19.83%
P/EPS 54.52 84.16 129.38 88.59 40.74 40.81 72.38 -17.17%
EY 1.83 1.19 0.77 1.13 2.45 2.45 1.38 20.64%
DY 0.00 3.14 0.00 3.43 0.00 3.86 0.00 -
P/NAPS 0.69 0.84 0.76 0.76 0.76 0.77 0.77 -7.03%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 26/08/05 30/05/05 25/02/05 30/11/04 16/08/04 -
Price 2.57 2.50 2.40 2.34 2.30 2.40 2.22 -
P/RPS 17.76 13.74 14.80 15.48 12.33 10.89 12.36 27.25%
P/EPS 58.14 82.51 135.59 88.97 40.56 42.03 70.48 -12.01%
EY 1.72 1.21 0.74 1.12 2.47 2.38 1.42 13.59%
DY 0.00 3.20 0.00 3.42 0.00 3.75 0.00 -
P/NAPS 0.74 0.83 0.80 0.76 0.76 0.79 0.74 0.00%

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