[NSOP] YoY Annual (Unaudited) 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
YoY- 186.79%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 86,612 79,336 105,456 74,660 51,405 44,000 51,580 9.01%
PBT 40,164 36,769 29,117 58,709 20,281 11,716 18,258 14.03%
Tax -10,244 -8,984 -7,948 -14,241 -4,921 -2,956 -5,132 12.20%
NP 29,920 27,785 21,169 44,468 15,360 8,760 13,126 14.71%
-
NP to SH 25,648 24,075 16,519 38,163 13,307 8,155 13,126 11.80%
-
Tax Rate 25.51% 24.43% 27.30% 24.26% 24.26% 25.23% 28.11% -
Total Cost 56,692 51,551 84,287 30,192 36,045 35,240 38,454 6.68%
-
Net Worth 317,352 299,094 287,836 292,022 264,044 206,969 205,964 7.46%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 22,467 17,552 28,081 17,549 - - 12,915 9.66%
Div Payout % 87.60% 72.91% 170.00% 45.99% - - 98.39% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 317,352 299,094 287,836 292,022 264,044 206,969 205,964 7.46%
NOSH 70,210 70,209 70,203 70,197 69,853 68,760 67,975 0.54%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 34.54% 35.02% 20.07% 59.56% 29.88% 19.91% 25.45% -
ROE 8.08% 8.05% 5.74% 13.07% 5.04% 3.94% 6.37% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 123.36 113.00 150.21 106.36 73.59 63.99 75.88 8.43%
EPS 36.53 34.29 23.53 54.36 19.05 11.86 19.31 11.20%
DPS 32.00 25.00 40.00 25.00 0.00 0.00 19.00 9.07%
NAPS 4.52 4.26 4.10 4.16 3.78 3.01 3.03 6.88%
Adjusted Per Share Value based on latest NOSH - 70,194
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 123.38 113.01 150.22 106.35 73.22 62.68 73.47 9.01%
EPS 36.53 34.29 23.53 54.36 18.96 11.62 18.70 11.80%
DPS 32.00 25.00 40.00 25.00 0.00 0.00 18.40 9.65%
NAPS 4.5206 4.2605 4.1001 4.1597 3.7612 2.9482 2.9339 7.46%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 5.25 4.20 3.20 4.20 2.98 2.41 2.31 -
P/RPS 4.26 3.72 2.13 3.95 4.05 3.77 3.04 5.78%
P/EPS 14.37 12.25 13.60 7.73 15.64 20.32 11.96 3.10%
EY 6.96 8.16 7.35 12.94 6.39 4.92 8.36 -3.00%
DY 6.10 5.95 12.50 5.95 0.00 0.00 8.23 -4.86%
P/NAPS 1.16 0.99 0.78 1.01 0.79 0.80 0.76 7.29%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 25/02/05 -
Price 5.20 4.30 3.52 4.46 3.06 2.57 2.30 -
P/RPS 4.22 3.81 2.34 4.19 4.16 4.02 3.03 5.67%
P/EPS 14.23 12.54 14.96 8.20 16.06 21.67 11.91 3.00%
EY 7.03 7.97 6.68 12.19 6.23 4.61 8.40 -2.92%
DY 6.15 5.81 11.36 5.61 0.00 0.00 8.26 -4.79%
P/NAPS 1.15 1.01 0.86 1.07 0.81 0.85 0.76 7.14%

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