[NSOP] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 3.97%
YoY- 63.18%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 63,817 57,527 54,497 51,405 47,383 45,227 43,932 28.23%
PBT 29,766 25,359 21,736 20,281 18,294 14,239 12,474 78.47%
Tax -7,484 -6,298 -5,464 -4,921 -3,556 -2,964 -2,897 88.16%
NP 22,282 19,061 16,272 15,360 14,738 11,275 9,577 75.49%
-
NP to SH 19,218 16,459 14,181 13,307 12,799 10,026 8,778 68.52%
-
Tax Rate 25.14% 24.84% 25.14% 24.26% 19.44% 20.82% 23.22% -
Total Cost 41,535 38,466 38,225 36,045 32,645 33,952 34,355 13.47%
-
Net Worth 277,892 269,710 271,023 265,120 216,478 210,715 211,314 20.01%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 17,547 12,625 12,625 11,165 11,165 11,076 11,076 35.86%
Div Payout % 91.31% 76.71% 89.03% 83.91% 87.24% 110.48% 126.18% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 277,892 269,710 271,023 265,120 216,478 210,715 211,314 20.01%
NOSH 70,174 70,237 70,213 70,137 70,057 69,773 69,511 0.63%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 34.92% 33.13% 29.86% 29.88% 31.10% 24.93% 21.80% -
ROE 6.92% 6.10% 5.23% 5.02% 5.91% 4.76% 4.15% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 90.94 81.90 77.62 73.29 67.63 64.82 63.20 27.42%
EPS 27.39 23.43 20.20 18.97 18.27 14.37 12.63 67.46%
DPS 25.00 18.00 18.00 16.00 16.00 16.00 16.00 34.61%
NAPS 3.96 3.84 3.86 3.78 3.09 3.02 3.04 19.25%
Adjusted Per Share Value based on latest NOSH - 70,137
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 90.89 81.93 77.62 73.21 67.49 64.42 62.57 28.23%
EPS 27.37 23.44 20.20 18.95 18.23 14.28 12.50 68.53%
DPS 24.99 17.98 17.98 15.90 15.90 15.78 15.78 35.82%
NAPS 3.9579 3.8414 3.8601 3.776 3.0832 3.0012 3.0097 20.01%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.60 3.56 3.14 2.98 2.82 2.70 2.57 -
P/RPS 3.96 4.35 4.05 4.07 4.17 4.17 4.07 -1.80%
P/EPS 13.15 15.19 15.55 15.71 15.44 18.79 20.35 -25.23%
EY 7.61 6.58 6.43 6.37 6.48 5.32 4.91 33.89%
DY 6.94 5.06 5.73 5.37 5.67 5.93 6.23 7.45%
P/NAPS 0.91 0.93 0.81 0.79 0.91 0.89 0.85 4.64%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 24/08/07 25/05/07 28/02/07 28/11/06 29/08/06 26/05/06 -
Price 4.00 3.50 3.54 3.06 2.92 2.87 2.68 -
P/RPS 4.40 4.27 4.56 4.18 4.32 4.43 4.24 2.49%
P/EPS 14.61 14.94 17.53 16.13 15.98 19.97 21.22 -22.01%
EY 6.85 6.70 5.71 6.20 6.26 5.01 4.71 28.33%
DY 6.25 5.14 5.08 5.23 5.48 5.57 5.97 3.09%
P/NAPS 1.01 0.91 0.92 0.81 0.94 0.95 0.88 9.61%

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