[NSOP] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 16.76%
YoY- 50.15%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 100,128 86,209 74,660 63,817 57,527 54,497 51,405 56.03%
PBT 77,925 68,147 58,709 29,766 25,359 21,736 20,281 145.51%
Tax -19,034 -16,626 -14,241 -7,484 -6,298 -5,464 -4,921 146.60%
NP 58,891 51,521 44,468 22,282 19,061 16,272 15,360 145.16%
-
NP to SH 50,583 44,259 38,163 19,218 16,459 14,181 13,307 143.76%
-
Tax Rate 24.43% 24.40% 24.26% 25.14% 24.84% 25.14% 24.26% -
Total Cost 41,237 34,688 30,192 41,535 38,466 38,225 36,045 9.39%
-
Net Worth 301,900 300,560 291,308 277,892 269,710 271,023 265,120 9.05%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 24,571 24,571 17,547 17,547 12,625 12,625 11,165 69.27%
Div Payout % 48.58% 55.52% 45.98% 91.31% 76.71% 89.03% 83.91% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 301,900 300,560 291,308 277,892 269,710 271,023 265,120 9.05%
NOSH 70,209 70,224 70,194 70,174 70,237 70,213 70,137 0.06%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 58.82% 59.76% 59.56% 34.92% 33.13% 29.86% 29.88% -
ROE 16.75% 14.73% 13.10% 6.92% 6.10% 5.23% 5.02% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 142.61 122.76 106.36 90.94 81.90 77.62 73.29 55.92%
EPS 72.05 63.03 54.37 27.39 23.43 20.20 18.97 143.63%
DPS 35.00 35.00 25.00 25.00 18.00 18.00 16.00 68.59%
NAPS 4.30 4.28 4.15 3.96 3.84 3.86 3.78 8.98%
Adjusted Per Share Value based on latest NOSH - 70,174
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 142.63 122.80 106.35 90.90 81.94 77.63 73.22 56.03%
EPS 72.05 63.05 54.36 27.38 23.45 20.20 18.96 143.71%
DPS 35.00 35.00 25.00 25.00 17.99 17.99 15.90 69.29%
NAPS 4.3005 4.2814 4.1496 3.9585 3.8419 3.8606 3.7765 9.05%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 4.60 4.06 4.20 3.60 3.56 3.14 2.98 -
P/RPS 3.23 3.31 3.95 3.96 4.35 4.05 4.07 -14.29%
P/EPS 6.38 6.44 7.73 13.15 15.19 15.55 15.71 -45.19%
EY 15.66 15.52 12.94 7.61 6.58 6.43 6.37 82.25%
DY 7.61 8.62 5.95 6.94 5.06 5.73 5.37 26.19%
P/NAPS 1.07 0.95 1.01 0.91 0.93 0.81 0.79 22.43%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 24/08/07 25/05/07 28/02/07 -
Price 4.00 4.68 4.46 4.00 3.50 3.54 3.06 -
P/RPS 2.80 3.81 4.19 4.40 4.27 4.56 4.18 -23.46%
P/EPS 5.55 7.43 8.20 14.61 14.94 17.53 16.13 -50.92%
EY 18.01 13.47 12.19 6.85 6.70 5.71 6.20 103.71%
DY 8.75 7.48 5.61 6.25 5.14 5.08 5.23 40.97%
P/NAPS 0.93 1.09 1.07 1.01 0.91 0.92 0.81 9.65%

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