[NSOP] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
16-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -16.71%
YoY- -3.25%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 57,612 45,368 42,914 47,636 46,790 38,374 31,054 10.84%
PBT 24,212 14,056 9,010 15,668 16,220 7,586 766 77.76%
Tax -5,908 -3,154 -3,138 -4,950 -5,142 -1,980 -360 59.37%
NP 18,304 10,902 5,872 10,718 11,078 5,606 406 88.60%
-
NP to SH 16,068 9,764 6,022 10,718 11,078 5,606 406 84.55%
-
Tax Rate 24.40% 22.44% 34.83% 31.59% 31.70% 26.10% 47.00% -
Total Cost 39,308 34,466 37,042 36,918 35,712 32,768 30,648 4.23%
-
Net Worth 269,672 210,023 205,979 201,894 206,614 203,153 117,739 14.80%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 14,045 11,127 10,949 13,549 6,622 5,143 3,480 26.16%
Div Payout % 87.41% 113.96% 181.82% 126.42% 59.78% 91.74% 857.14% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 269,672 210,023 205,979 201,894 206,614 203,153 117,739 14.80%
NOSH 70,227 69,544 68,431 67,749 66,222 64,288 29,000 15.87%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 31.77% 24.03% 13.68% 22.50% 23.68% 14.61% 1.31% -
ROE 5.96% 4.65% 2.92% 5.31% 5.36% 2.76% 0.34% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 82.04 65.24 62.71 70.31 70.66 59.69 107.08 -4.34%
EPS 22.88 14.04 8.80 15.82 16.72 8.72 1.40 59.26%
DPS 20.00 16.00 16.00 20.00 10.00 8.00 12.00 8.88%
NAPS 3.84 3.02 3.01 2.98 3.12 3.16 4.06 -0.92%
Adjusted Per Share Value based on latest NOSH - 67,999
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 82.07 64.62 61.13 67.86 66.65 54.66 44.24 10.84%
EPS 22.89 13.91 8.58 15.27 15.78 7.99 0.58 84.46%
DPS 20.01 15.85 15.60 19.30 9.43 7.33 4.96 26.15%
NAPS 3.8414 2.9917 2.9341 2.8759 2.9431 2.8938 1.6772 14.80%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 3.56 2.70 2.29 2.28 2.02 2.13 1.70 -
P/RPS 4.34 4.14 3.65 3.24 2.86 3.57 1.59 18.20%
P/EPS 15.56 19.23 26.02 14.41 12.08 24.43 121.43 -28.98%
EY 6.43 5.20 3.84 6.94 8.28 4.09 0.82 40.92%
DY 5.62 5.93 6.99 8.77 4.95 3.76 7.06 -3.72%
P/NAPS 0.93 0.89 0.76 0.77 0.65 0.67 0.42 14.15%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 24/08/07 29/08/06 26/08/05 16/08/04 22/08/03 22/08/02 24/08/01 -
Price 3.50 2.87 2.40 2.22 2.13 2.16 2.18 -
P/RPS 4.27 4.40 3.83 3.16 3.01 3.62 2.04 13.09%
P/EPS 15.30 20.44 27.27 14.03 12.73 24.77 155.71 -32.05%
EY 6.54 4.89 3.67 7.13 7.85 4.04 0.64 47.28%
DY 5.71 5.57 6.67 9.01 4.69 3.70 5.50 0.62%
P/NAPS 0.91 0.95 0.80 0.74 0.68 0.68 0.54 9.08%

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