[NSOP] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 27.66%
YoY- 42.64%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 57,527 54,497 51,405 47,383 45,227 43,932 44,000 19.62%
PBT 25,359 21,736 20,281 18,294 14,239 12,474 11,716 67.56%
Tax -6,298 -5,464 -4,921 -3,556 -2,964 -2,897 -2,995 64.35%
NP 19,061 16,272 15,360 14,738 11,275 9,577 8,721 68.65%
-
NP to SH 16,459 14,181 13,307 12,799 10,026 8,778 8,155 59.91%
-
Tax Rate 24.84% 25.14% 24.26% 19.44% 20.82% 23.22% 25.56% -
Total Cost 38,466 38,225 36,045 32,645 33,952 34,355 35,279 5.95%
-
Net Worth 269,710 271,023 265,120 216,478 210,715 211,314 241,220 7.74%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 12,625 12,625 11,165 11,165 11,076 11,076 10,978 9.79%
Div Payout % 76.71% 89.03% 83.91% 87.24% 110.48% 126.18% 134.62% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 269,710 271,023 265,120 216,478 210,715 211,314 241,220 7.74%
NOSH 70,237 70,213 70,137 70,057 69,773 69,511 69,117 1.08%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 33.13% 29.86% 29.88% 31.10% 24.93% 21.80% 19.82% -
ROE 6.10% 5.23% 5.02% 5.91% 4.76% 4.15% 3.38% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 81.90 77.62 73.29 67.63 64.82 63.20 63.66 18.34%
EPS 23.43 20.20 18.97 18.27 14.37 12.63 11.80 58.17%
DPS 18.00 18.00 16.00 16.00 16.00 16.00 16.00 8.19%
NAPS 3.84 3.86 3.78 3.09 3.02 3.04 3.49 6.59%
Adjusted Per Share Value based on latest NOSH - 70,057
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 81.93 77.62 73.21 67.49 64.42 62.57 62.67 19.61%
EPS 23.44 20.20 18.95 18.23 14.28 12.50 11.61 59.94%
DPS 17.98 17.98 15.90 15.90 15.78 15.78 15.64 9.76%
NAPS 3.8414 3.8601 3.776 3.0832 3.0012 3.0097 3.4356 7.74%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.56 3.14 2.98 2.82 2.70 2.57 2.41 -
P/RPS 4.35 4.05 4.07 4.17 4.17 4.07 3.79 9.65%
P/EPS 15.19 15.55 15.71 15.44 18.79 20.35 20.43 -17.97%
EY 6.58 6.43 6.37 6.48 5.32 4.91 4.90 21.78%
DY 5.06 5.73 5.37 5.67 5.93 6.23 6.64 -16.61%
P/NAPS 0.93 0.81 0.79 0.91 0.89 0.85 0.69 22.08%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 25/05/07 28/02/07 28/11/06 29/08/06 26/05/06 28/02/06 -
Price 3.50 3.54 3.06 2.92 2.87 2.68 2.57 -
P/RPS 4.27 4.56 4.18 4.32 4.43 4.24 4.04 3.77%
P/EPS 14.94 17.53 16.13 15.98 19.97 21.22 21.78 -22.27%
EY 6.70 5.71 6.20 6.26 5.01 4.71 4.59 28.76%
DY 5.14 5.08 5.23 5.48 5.57 5.97 6.23 -12.06%
P/NAPS 0.91 0.92 0.81 0.94 0.95 0.88 0.74 14.82%

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