[NSOP] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 15.97%
YoY- 212.1%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 105,456 110,783 100,128 86,209 74,660 63,817 57,527 49.50%
PBT 29,117 79,736 77,925 68,147 58,709 29,766 25,359 9.60%
Tax -7,948 -19,676 -19,034 -16,626 -14,241 -7,484 -6,298 16.69%
NP 21,169 60,060 58,891 51,521 44,468 22,282 19,061 7.20%
-
NP to SH 16,519 50,716 50,583 44,259 38,163 19,218 16,459 0.24%
-
Tax Rate 27.30% 24.68% 24.43% 24.40% 24.26% 25.14% 24.84% -
Total Cost 84,287 50,723 41,237 34,688 30,192 41,535 38,466 68.30%
-
Net Worth 287,837 309,458 301,900 300,560 291,308 277,892 269,710 4.41%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 28,079 28,079 24,571 24,571 17,547 17,547 12,625 69.97%
Div Payout % 169.98% 55.37% 48.58% 55.52% 45.98% 91.31% 76.71% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 287,837 309,458 301,900 300,560 291,308 277,892 269,710 4.41%
NOSH 70,204 70,171 70,209 70,224 70,194 70,174 70,237 -0.03%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 20.07% 54.21% 58.82% 59.76% 59.56% 34.92% 33.13% -
ROE 5.74% 16.39% 16.75% 14.73% 13.10% 6.92% 6.10% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 150.21 157.87 142.61 122.76 106.36 90.94 81.90 49.55%
EPS 23.53 72.27 72.05 63.03 54.37 27.39 23.43 0.28%
DPS 40.00 40.00 35.00 35.00 25.00 25.00 18.00 69.87%
NAPS 4.10 4.41 4.30 4.28 4.15 3.96 3.84 4.44%
Adjusted Per Share Value based on latest NOSH - 70,224
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 150.20 157.78 142.61 122.78 106.34 90.89 81.93 49.51%
EPS 23.53 72.23 72.04 63.04 54.35 27.37 23.44 0.25%
DPS 39.99 39.99 35.00 35.00 24.99 24.99 17.98 69.97%
NAPS 4.0996 4.4075 4.2999 4.2808 4.149 3.9579 3.8414 4.41%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 3.20 3.68 4.60 4.06 4.20 3.60 3.56 -
P/RPS 2.13 2.33 3.23 3.31 3.95 3.96 4.35 -37.74%
P/EPS 13.60 5.09 6.38 6.44 7.73 13.15 15.19 -7.07%
EY 7.35 19.64 15.66 15.52 12.94 7.61 6.58 7.62%
DY 12.50 10.87 7.61 8.62 5.95 6.94 5.06 82.24%
P/NAPS 0.78 0.83 1.07 0.95 1.01 0.91 0.93 -11.01%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 24/08/07 -
Price 3.52 3.10 4.00 4.68 4.46 4.00 3.50 -
P/RPS 2.34 1.96 2.80 3.81 4.19 4.40 4.27 -32.91%
P/EPS 14.96 4.29 5.55 7.43 8.20 14.61 14.94 0.08%
EY 6.68 23.31 18.01 13.47 12.19 6.85 6.70 -0.19%
DY 11.36 12.90 8.75 7.48 5.61 6.25 5.14 69.26%
P/NAPS 0.86 0.70 0.93 1.09 1.07 1.01 0.91 -3.68%

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