[NSOP] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 12.92%
YoY- -44.88%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 114,556 66,392 49,842 45,332 51,789 47,909 41,541 18.40%
PBT 60,140 32,104 19,457 10,686 18,950 19,016 10,702 33.30%
Tax -15,210 -7,964 -4,546 -3,746 -6,613 -6,118 -2,661 33.67%
NP 44,929 24,140 14,910 6,940 12,337 12,897 8,041 33.17%
-
NP to SH 37,610 20,873 12,992 6,800 12,337 12,897 8,041 29.28%
-
Tax Rate 25.29% 24.81% 23.36% 35.06% 34.90% 32.17% 24.86% -
Total Cost 69,626 42,252 34,932 38,392 39,452 35,012 33,500 12.95%
-
Net Worth 309,599 277,999 215,525 207,981 206,376 200,772 202,969 7.28%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 37,442 23,400 14,879 14,643 17,198 13,296 7,732 30.03%
Div Payout % 99.55% 112.11% 114.53% 215.34% 139.40% 103.09% 96.16% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 309,599 277,999 215,525 207,981 206,376 200,772 202,969 7.28%
NOSH 70,204 70,201 69,749 68,640 67,887 66,481 64,434 1.43%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 39.22% 36.36% 29.92% 15.31% 23.82% 26.92% 19.36% -
ROE 12.15% 7.51% 6.03% 3.27% 5.98% 6.42% 3.96% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 163.18 94.57 71.46 66.04 76.29 72.06 64.47 16.72%
EPS 53.57 29.73 18.63 9.91 18.17 19.40 12.43 27.53%
DPS 53.33 33.33 21.33 21.33 25.33 20.00 12.00 28.19%
NAPS 4.41 3.96 3.09 3.03 3.04 3.02 3.15 5.76%
Adjusted Per Share Value based on latest NOSH - 68,943
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 163.16 94.56 70.99 64.56 73.76 68.24 59.17 18.39%
EPS 53.57 29.73 18.50 9.69 17.57 18.37 11.45 29.29%
DPS 53.33 33.33 21.19 20.86 24.49 18.94 11.01 30.04%
NAPS 4.4095 3.9595 3.0697 2.9622 2.9394 2.8595 2.8908 7.28%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 3.68 3.60 2.82 2.55 2.33 2.08 1.93 -
P/RPS 2.26 3.81 3.95 3.86 3.05 2.89 2.99 -4.55%
P/EPS 6.87 12.11 15.14 25.74 12.82 10.72 15.46 -12.63%
EY 14.56 8.26 6.61 3.88 7.80 9.33 6.47 14.46%
DY 14.49 9.26 7.57 8.37 10.87 9.62 6.22 15.12%
P/NAPS 0.83 0.91 0.91 0.84 0.77 0.69 0.61 5.26%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 30/11/07 28/11/06 29/11/05 30/11/04 28/11/03 28/11/02 -
Price 3.10 4.00 2.92 2.50 2.40 2.17 2.06 -
P/RPS 1.90 4.23 4.09 3.79 3.15 3.01 3.20 -8.31%
P/EPS 5.79 13.45 15.68 25.24 13.21 11.19 16.51 -16.01%
EY 17.28 7.43 6.38 3.96 7.57 8.94 6.06 19.06%
DY 17.20 8.33 7.31 8.53 10.56 9.22 5.83 19.73%
P/NAPS 0.70 1.01 0.94 0.83 0.79 0.72 0.65 1.24%

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