[NSOP] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 16.06%
YoY- 64.16%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 86,209 74,660 63,817 57,527 54,497 51,405 47,383 48.98%
PBT 68,147 58,709 29,766 25,359 21,736 20,281 18,294 140.11%
Tax -16,626 -14,241 -7,484 -6,298 -5,464 -4,921 -3,556 179.34%
NP 51,521 44,468 22,282 19,061 16,272 15,360 14,738 130.16%
-
NP to SH 44,259 38,163 19,218 16,459 14,181 13,307 12,799 128.50%
-
Tax Rate 24.40% 24.26% 25.14% 24.84% 25.14% 24.26% 19.44% -
Total Cost 34,688 30,192 41,535 38,466 38,225 36,045 32,645 4.12%
-
Net Worth 300,560 291,308 277,892 269,710 271,023 265,120 216,478 24.42%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 24,571 17,547 17,547 12,625 12,625 11,165 11,165 69.10%
Div Payout % 55.52% 45.98% 91.31% 76.71% 89.03% 83.91% 87.24% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 300,560 291,308 277,892 269,710 271,023 265,120 216,478 24.42%
NOSH 70,224 70,194 70,174 70,237 70,213 70,137 70,057 0.15%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 59.76% 59.56% 34.92% 33.13% 29.86% 29.88% 31.10% -
ROE 14.73% 13.10% 6.92% 6.10% 5.23% 5.02% 5.91% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 122.76 106.36 90.94 81.90 77.62 73.29 67.63 48.74%
EPS 63.03 54.37 27.39 23.43 20.20 18.97 18.27 128.14%
DPS 35.00 25.00 25.00 18.00 18.00 16.00 16.00 68.43%
NAPS 4.28 4.15 3.96 3.84 3.86 3.78 3.09 24.23%
Adjusted Per Share Value based on latest NOSH - 70,237
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 122.78 106.34 90.89 81.93 77.62 73.21 67.49 48.97%
EPS 63.04 54.35 27.37 23.44 20.20 18.95 18.23 128.50%
DPS 35.00 24.99 24.99 17.98 17.98 15.90 15.90 69.13%
NAPS 4.2808 4.149 3.9579 3.8414 3.8601 3.776 3.0832 24.43%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 4.06 4.20 3.60 3.56 3.14 2.98 2.82 -
P/RPS 3.31 3.95 3.96 4.35 4.05 4.07 4.17 -14.25%
P/EPS 6.44 7.73 13.15 15.19 15.55 15.71 15.44 -44.14%
EY 15.52 12.94 7.61 6.58 6.43 6.37 6.48 78.91%
DY 8.62 5.95 6.94 5.06 5.73 5.37 5.67 32.18%
P/NAPS 0.95 1.01 0.91 0.93 0.81 0.79 0.91 2.90%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 29/02/08 30/11/07 24/08/07 25/05/07 28/02/07 28/11/06 -
Price 4.68 4.46 4.00 3.50 3.54 3.06 2.92 -
P/RPS 3.81 4.19 4.40 4.27 4.56 4.18 4.32 -8.02%
P/EPS 7.43 8.20 14.61 14.94 17.53 16.13 15.98 -39.95%
EY 13.47 12.19 6.85 6.70 5.71 6.20 6.26 66.59%
DY 7.48 5.61 6.25 5.14 5.08 5.23 5.48 23.02%
P/NAPS 1.09 1.07 1.01 0.91 0.92 0.81 0.94 10.36%

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