[NSOP] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -20.82%
YoY- 34.69%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 14,023 14,698 12,428 10,256 10,001 12,542 11,133 16.58%
PBT 5,688 7,565 3,628 3,400 3,701 3,510 1,863 110.03%
Tax -1,511 -1,833 -829 -748 -146 -1,241 -762 57.63%
NP 4,177 5,732 2,799 2,652 3,555 2,269 1,101 142.65%
-
NP to SH 3,563 4,862 2,463 2,419 3,055 2,089 1,215 104.47%
-
Tax Rate 26.56% 24.23% 22.85% 22.00% 3.94% 35.36% 40.90% -
Total Cost 9,846 8,966 9,629 7,604 6,446 10,273 10,032 -1.23%
-
Net Worth 265,120 216,478 210,715 211,314 241,220 208,899 206,618 18.02%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - 5,604 - 5,560 - 5,515 - -
Div Payout % - 115.27% - 229.89% - 264.03% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 265,120 216,478 210,715 211,314 241,220 208,899 206,618 18.02%
NOSH 70,137 70,057 69,773 69,511 69,117 68,943 68,644 1.44%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 29.79% 39.00% 22.52% 25.86% 35.55% 18.09% 9.89% -
ROE 1.34% 2.25% 1.17% 1.14% 1.27% 1.00% 0.59% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 19.99 20.98 17.81 14.75 14.47 18.19 16.22 14.90%
EPS 5.08 6.94 3.53 3.48 4.42 3.03 1.77 101.57%
DPS 0.00 8.00 0.00 8.00 0.00 8.00 0.00 -
NAPS 3.78 3.09 3.02 3.04 3.49 3.03 3.01 16.35%
Adjusted Per Share Value based on latest NOSH - 69,511
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 19.97 20.93 17.70 14.61 14.24 17.86 15.86 16.55%
EPS 5.07 6.92 3.51 3.45 4.35 2.98 1.73 104.38%
DPS 0.00 7.98 0.00 7.92 0.00 7.86 0.00 -
NAPS 3.776 3.0832 3.0012 3.0097 3.4356 2.9753 2.9428 18.02%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.98 2.82 2.70 2.57 2.41 2.55 2.29 -
P/RPS 14.90 13.44 15.16 17.42 16.66 14.02 14.12 3.63%
P/EPS 58.66 40.63 76.49 73.85 54.52 84.16 129.38 -40.89%
EY 1.70 2.46 1.31 1.35 1.83 1.19 0.77 69.30%
DY 0.00 2.84 0.00 3.11 0.00 3.14 0.00 -
P/NAPS 0.79 0.91 0.89 0.85 0.69 0.84 0.76 2.60%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 28/11/06 29/08/06 26/05/06 28/02/06 29/11/05 26/08/05 -
Price 3.06 2.92 2.87 2.68 2.57 2.50 2.40 -
P/RPS 15.30 13.92 16.11 18.16 17.76 13.74 14.80 2.23%
P/EPS 60.24 42.07 81.30 77.01 58.14 82.51 135.59 -41.68%
EY 1.66 2.38 1.23 1.30 1.72 1.21 0.74 71.11%
DY 0.00 2.74 0.00 2.99 0.00 3.20 0.00 -
P/NAPS 0.81 0.94 0.95 0.88 0.74 0.83 0.80 0.82%

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