[NSOP] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 0.26%
YoY- 163.9%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 88,246 96,276 105,456 110,783 100,128 86,209 74,660 11.80%
PBT 11,687 17,774 29,117 79,736 77,925 68,147 58,709 -65.94%
Tax -3,457 -5,609 -7,948 -19,676 -19,034 -16,626 -14,241 -61.11%
NP 8,230 12,165 21,169 60,060 58,891 51,521 44,468 -67.55%
-
NP to SH 5,531 8,826 16,519 50,716 50,583 44,259 38,163 -72.44%
-
Tax Rate 29.58% 31.56% 27.30% 24.68% 24.43% 24.40% 24.26% -
Total Cost 80,016 84,111 84,287 50,723 41,237 34,688 30,192 91.62%
-
Net Worth 291,287 288,039 287,837 309,458 301,900 300,560 291,308 -0.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 21,042 21,042 28,079 28,079 24,571 24,571 17,547 12.88%
Div Payout % 380.45% 238.42% 169.98% 55.37% 48.58% 55.52% 45.98% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 291,287 288,039 287,837 309,458 301,900 300,560 291,308 -0.00%
NOSH 70,189 70,082 70,204 70,171 70,209 70,224 70,194 -0.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 9.33% 12.64% 20.07% 54.21% 58.82% 59.76% 59.56% -
ROE 1.90% 3.06% 5.74% 16.39% 16.75% 14.73% 13.10% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 125.72 137.37 150.21 157.87 142.61 122.76 106.36 11.80%
EPS 7.88 12.59 23.53 72.27 72.05 63.03 54.37 -72.44%
DPS 30.00 30.00 40.00 40.00 35.00 35.00 25.00 12.93%
NAPS 4.15 4.11 4.10 4.41 4.30 4.28 4.15 0.00%
Adjusted Per Share Value based on latest NOSH - 70,171
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 125.69 137.12 150.20 157.78 142.61 122.78 106.34 11.80%
EPS 7.88 12.57 23.53 72.23 72.04 63.04 54.35 -72.43%
DPS 29.97 29.97 39.99 39.99 35.00 35.00 24.99 12.89%
NAPS 4.1487 4.1025 4.0996 4.4075 4.2999 4.2808 4.149 -0.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 3.90 3.52 3.20 3.68 4.60 4.06 4.20 -
P/RPS 3.10 2.56 2.13 2.33 3.23 3.31 3.95 -14.92%
P/EPS 49.49 27.95 13.60 5.09 6.38 6.44 7.73 245.18%
EY 2.02 3.58 7.35 19.64 15.66 15.52 12.94 -71.04%
DY 7.69 8.52 12.50 10.87 7.61 8.62 5.95 18.66%
P/NAPS 0.94 0.86 0.78 0.83 1.07 0.95 1.01 -4.67%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 28/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 4.03 3.98 3.52 3.10 4.00 4.68 4.46 -
P/RPS 3.21 2.90 2.34 1.96 2.80 3.81 4.19 -16.28%
P/EPS 51.14 31.60 14.96 4.29 5.55 7.43 8.20 239.19%
EY 1.96 3.16 6.68 23.31 18.01 13.47 12.19 -70.46%
DY 7.44 7.54 11.36 12.90 8.75 7.48 5.61 20.72%
P/NAPS 0.97 0.97 0.86 0.70 0.93 1.09 1.07 -6.33%

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