[NSOP] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 16.42%
YoY- 60.39%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 49,842 45,332 51,789 47,909 41,541 34,249 39,993 3.73%
PBT 19,457 10,686 18,950 19,016 10,702 30,133 6,072 21.40%
Tax -4,546 -3,746 -6,613 -6,118 -2,661 -8,277 -1,774 16.97%
NP 14,910 6,940 12,337 12,897 8,041 21,856 4,297 23.02%
-
NP to SH 12,992 6,800 12,337 12,897 8,041 21,856 4,297 20.23%
-
Tax Rate 23.36% 35.06% 34.90% 32.17% 24.86% 27.47% 29.22% -
Total Cost 34,932 38,392 39,452 35,012 33,500 12,393 35,696 -0.35%
-
Net Worth 215,525 207,981 206,376 200,772 202,969 132,419 121,594 10.00%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 14,879 14,643 17,198 13,296 7,732 3,500 3,125 29.68%
Div Payout % 114.53% 215.34% 139.40% 103.09% 96.16% 16.01% 72.73% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 215,525 207,981 206,376 200,772 202,969 132,419 121,594 10.00%
NOSH 69,749 68,640 67,887 66,481 64,434 29,167 29,299 15.54%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 29.92% 15.31% 23.82% 26.92% 19.36% 63.81% 10.75% -
ROE 6.03% 3.27% 5.98% 6.42% 3.96% 16.51% 3.53% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 71.46 66.04 76.29 72.06 64.47 117.42 136.50 -10.22%
EPS 18.63 9.91 18.17 19.40 12.43 74.93 14.67 4.06%
DPS 21.33 21.33 25.33 20.00 12.00 12.00 10.67 12.23%
NAPS 3.09 3.03 3.04 3.02 3.15 4.54 4.15 -4.79%
Adjusted Per Share Value based on latest NOSH - 66,893
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 70.99 64.56 73.76 68.24 59.17 48.78 56.96 3.73%
EPS 18.50 9.69 17.57 18.37 11.45 31.13 6.12 20.23%
DPS 21.19 20.86 24.49 18.94 11.01 4.99 4.45 29.69%
NAPS 3.0697 2.9622 2.9394 2.8595 2.8908 1.886 1.7318 10.00%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 2.82 2.55 2.33 2.08 1.93 1.87 1.87 -
P/RPS 3.95 3.86 3.05 2.89 2.99 1.59 1.37 19.29%
P/EPS 15.14 25.74 12.82 10.72 15.46 2.50 12.75 2.90%
EY 6.61 3.88 7.80 9.33 6.47 40.07 7.84 -2.80%
DY 7.57 8.37 10.87 9.62 6.22 6.42 5.70 4.84%
P/NAPS 0.91 0.84 0.77 0.69 0.61 0.41 0.45 12.44%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 29/11/05 30/11/04 28/11/03 28/11/02 27/11/01 29/11/00 -
Price 2.92 2.50 2.40 2.17 2.06 2.01 1.82 -
P/RPS 4.09 3.79 3.15 3.01 3.20 1.71 1.33 20.57%
P/EPS 15.68 25.24 13.21 11.19 16.51 2.68 12.41 3.97%
EY 6.38 3.96 7.57 8.94 6.06 37.28 8.06 -3.81%
DY 7.31 8.53 10.56 9.22 5.83 5.97 5.86 3.75%
P/NAPS 0.94 0.83 0.79 0.72 0.65 0.44 0.44 13.48%

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