[NSOP] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 98.58%
YoY- 186.79%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 110,783 100,128 86,209 74,660 63,817 57,527 54,497 60.26%
PBT 79,736 77,925 68,147 58,709 29,766 25,359 21,736 137.29%
Tax -19,676 -19,034 -16,626 -14,241 -7,484 -6,298 -5,464 134.38%
NP 60,060 58,891 51,521 44,468 22,282 19,061 16,272 138.26%
-
NP to SH 50,716 50,583 44,259 38,163 19,218 16,459 14,181 133.31%
-
Tax Rate 24.68% 24.43% 24.40% 24.26% 25.14% 24.84% 25.14% -
Total Cost 50,723 41,237 34,688 30,192 41,535 38,466 38,225 20.69%
-
Net Worth 309,458 301,900 300,560 291,308 277,892 269,710 271,023 9.21%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 28,079 24,571 24,571 17,547 17,547 12,625 12,625 70.13%
Div Payout % 55.37% 48.58% 55.52% 45.98% 91.31% 76.71% 89.03% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 309,458 301,900 300,560 291,308 277,892 269,710 271,023 9.21%
NOSH 70,171 70,209 70,224 70,194 70,174 70,237 70,213 -0.03%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 54.21% 58.82% 59.76% 59.56% 34.92% 33.13% 29.86% -
ROE 16.39% 16.75% 14.73% 13.10% 6.92% 6.10% 5.23% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 157.87 142.61 122.76 106.36 90.94 81.90 77.62 60.32%
EPS 72.27 72.05 63.03 54.37 27.39 23.43 20.20 133.37%
DPS 40.00 35.00 35.00 25.00 25.00 18.00 18.00 70.04%
NAPS 4.41 4.30 4.28 4.15 3.96 3.84 3.86 9.26%
Adjusted Per Share Value based on latest NOSH - 70,194
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 157.78 142.61 122.78 106.34 90.89 81.93 77.62 60.25%
EPS 72.23 72.04 63.04 54.35 27.37 23.44 20.20 133.29%
DPS 39.99 35.00 35.00 24.99 24.99 17.98 17.98 70.14%
NAPS 4.4075 4.2999 4.2808 4.149 3.9579 3.8414 3.8601 9.21%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 3.68 4.60 4.06 4.20 3.60 3.56 3.14 -
P/RPS 2.33 3.23 3.31 3.95 3.96 4.35 4.05 -30.75%
P/EPS 5.09 6.38 6.44 7.73 13.15 15.19 15.55 -52.40%
EY 19.64 15.66 15.52 12.94 7.61 6.58 6.43 110.08%
DY 10.87 7.61 8.62 5.95 6.94 5.06 5.73 53.06%
P/NAPS 0.83 1.07 0.95 1.01 0.91 0.93 0.81 1.63%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 24/08/07 25/05/07 -
Price 3.10 4.00 4.68 4.46 4.00 3.50 3.54 -
P/RPS 1.96 2.80 3.81 4.19 4.40 4.27 4.56 -42.95%
P/EPS 4.29 5.55 7.43 8.20 14.61 14.94 17.53 -60.77%
EY 23.31 18.01 13.47 12.19 6.85 6.70 5.71 154.77%
DY 12.90 8.75 7.48 5.61 6.25 5.14 5.08 85.81%
P/NAPS 0.70 0.93 1.09 1.07 1.01 0.91 0.92 -16.61%

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