[NSOP] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -58.29%
YoY- 185.12%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 19,539 31,643 29,377 24,897 24,866 20,988 15,458 16.82%
PBT -15,988 13,783 17,029 14,293 34,631 11,972 7,251 -
Tax 3,460 -3,661 -4,071 -3,676 -8,268 -3,019 -1,663 -
NP -12,528 10,122 12,958 10,617 26,363 8,953 5,588 -
-
NP to SH -11,689 7,754 11,065 9,389 22,508 7,621 4,741 -
-
Tax Rate - 26.56% 23.91% 25.72% 23.87% 25.22% 22.93% -
Total Cost 32,067 21,521 16,419 14,280 -1,497 12,035 9,870 118.57%
-
Net Worth 287,837 309,458 301,900 300,560 291,308 277,892 269,710 4.41%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - 14,034 - 14,044 - 10,526 - -
Div Payout % - 181.00% - 149.59% - 138.12% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 287,837 309,458 301,900 300,560 291,308 277,892 269,710 4.41%
NOSH 70,204 70,171 70,209 70,224 70,194 70,174 70,237 -0.03%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -64.12% 31.99% 44.11% 42.64% 106.02% 42.66% 36.15% -
ROE -4.06% 2.51% 3.67% 3.12% 7.73% 2.74% 1.76% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 27.83 45.09 41.84 35.45 35.42 29.91 22.01 16.84%
EPS -16.65 11.05 15.76 13.37 32.06 10.86 6.75 -
DPS 0.00 20.00 0.00 20.00 0.00 15.00 0.00 -
NAPS 4.10 4.41 4.30 4.28 4.15 3.96 3.84 4.44%
Adjusted Per Share Value based on latest NOSH - 70,224
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 27.83 45.07 41.84 35.46 35.42 29.89 22.02 16.81%
EPS -16.65 11.04 15.76 13.37 32.06 10.85 6.75 -
DPS 0.00 19.99 0.00 20.00 0.00 14.99 0.00 -
NAPS 4.0996 4.4075 4.2999 4.2808 4.149 3.9579 3.8414 4.41%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 3.20 3.68 4.60 4.06 4.20 3.60 3.56 -
P/RPS 11.50 8.16 10.99 11.45 11.86 12.04 16.18 -20.27%
P/EPS -19.22 33.30 29.19 30.37 13.10 33.15 52.74 -
EY -5.20 3.00 3.43 3.29 7.63 3.02 1.90 -
DY 0.00 5.43 0.00 4.93 0.00 4.17 0.00 -
P/NAPS 0.78 0.83 1.07 0.95 1.01 0.91 0.93 -11.01%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 24/08/07 -
Price 3.52 3.10 4.00 4.68 4.46 4.00 3.50 -
P/RPS 12.65 6.87 9.56 13.20 12.59 13.37 15.90 -14.07%
P/EPS -21.14 28.05 25.38 35.00 13.91 36.83 51.85 -
EY -4.73 3.56 3.94 2.86 7.19 2.71 1.93 -
DY 0.00 6.45 0.00 4.27 0.00 3.75 0.00 -
P/NAPS 0.86 0.70 0.93 1.09 1.07 1.01 0.91 -3.68%

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