[NSOP] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock

[NSOP] NEGRI SEMBILAN OIL PALMS BHD

Announcement Date

28-Nov-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Sep-2006 [#3]

Profit Trend

QoQ- 33.06%

YoY- 91.06%

Quarter Report

Third Quarter 30 September 2006.xls

Latest QR

Upcoming QR

NSOP's Result

NSOP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Annualized Quarter Result
Revenue	77,584	114,556	66,392	49,842	45,332	51,789	47,909	8.35%
YoY %	-32.27%	72.54%	33.20%	9.95%	-12.47%	8.10%	-	-
Horiz. %	161.94%	239.11%	138.58%	104.03%	94.62%	108.10%	100.00%	-
PBT	30,965	60,140	32,104	19,457	10,686	18,950	19,016	8.45%
YoY %	-48.51%	87.33%	65.00%	82.08%	-43.61%	-0.35%	-	-
Horiz. %	162.84%	316.26%	168.83%	102.32%	56.19%	99.65%	100.00%	-
Tax	-7,108	-15,210	-7,964	-4,546	-3,746	-6,613	-6,118	2.52%
YoY %	53.27%	-90.98%	-75.19%	-21.36%	43.35%	-8.09%	-	-
Horiz. %	116.18%	248.61%	130.17%	74.31%	61.23%	108.09%	100.00%	-
NP	23,857	44,929	24,140	14,910	6,940	12,337	12,897	10.78%
YoY %	-46.90%	86.12%	61.90%	114.84%	-43.75%	-4.34%	-	-
Horiz. %	184.98%	348.37%	187.18%	115.61%	53.81%	95.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,769	37,610	20,873	12,992	6,800	12,337	12,897	8.25%
YoY %	-44.78%	80.18%	60.66%	91.06%	-44.88%	-4.34%	-	-
Horiz. %	161.04%	291.62%	161.84%	100.74%	52.73%	95.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.95%	25.29%	24.81%	23.36%	35.06%	34.90%	32.17%	-
YoY %	-9.25%	1.93%	6.21%	-33.37%	0.46%	8.49%	-	-
Horiz. %	71.34%	78.61%	77.12%	72.61%	108.98%	108.49%	100.00%	-
Total Cost	53,726	69,626	42,252	34,932	38,392	39,452	35,012	7.39%
YoY %	-22.84%	64.79%	20.95%	-9.01%	-2.69%	12.68%	-	-
Horiz. %	153.45%	198.86%	120.68%	99.77%	109.65%	112.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	298,342	309,599	277,999	215,525	207,981	206,376	200,772	6.81%
YoY %	-3.64%	11.37%	28.99%	3.63%	0.78%	2.79%	-	-
Horiz. %	148.60%	154.20%	138.47%	107.35%	103.59%	102.79%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	23,399	37,442	23,400	14,879	14,643	17,198	13,296	9.86%
YoY %	-37.51%	60.01%	57.27%	1.61%	-14.86%	29.35%	-	-
Horiz. %	175.99%	281.60%	175.99%	111.91%	110.13%	129.35%	100.00%	-
Div Payout %	112.66%	99.55%	112.11%	114.53%	215.34%	139.40%	103.09%	-
YoY %	13.17%	-11.20%	-2.11%	-46.81%	54.48%	35.22%	-	-
Horiz. %	109.28%	96.57%	108.75%	111.10%	208.89%	135.22%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	298,342	309,599	277,999	215,525	207,981	206,376	200,772	6.81%
YoY %	-3.64%	11.37%	28.99%	3.63%	0.78%	2.79%	-	-
Horiz. %	148.60%	154.20%	138.47%	107.35%	103.59%	102.79%	100.00%	-
NOSH	70,198	70,204	70,201	69,749	68,640	67,887	66,481	0.91%
YoY %	-0.01%	0.00%	0.65%	1.62%	1.11%	2.11%	-	-
Horiz. %	105.59%	105.60%	105.60%	104.92%	103.25%	102.11%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	30.75%	39.22%	36.36%	29.92%	15.31%	23.82%	26.92%	-
YoY %	-21.60%	7.87%	21.52%	95.43%	-35.73%	-11.52%	-	-
Horiz. %	114.23%	145.69%	135.07%	111.14%	56.87%	88.48%	100.00%	-
ROE	6.96%	12.15%	7.51%	6.03%	3.27%	5.98%	6.42%	-
YoY %	-42.72%	61.78%	24.54%	84.40%	-45.32%	-6.85%	-	-
Horiz. %	108.41%	189.25%	116.98%	93.93%	50.93%	93.15%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	110.52	163.18	94.57	71.46	66.04	76.29	72.06	7.38%
YoY %	-32.27%	72.55%	32.34%	8.21%	-13.44%	5.87%	-	-
Horiz. %	153.37%	226.45%	131.24%	99.17%	91.65%	105.87%	100.00%	-
EPS	29.59	53.57	29.73	18.63	9.91	18.17	19.40	7.28%
YoY %	-44.76%	80.19%	59.58%	87.99%	-45.46%	-6.34%	-	-
Horiz. %	152.53%	276.13%	153.25%	96.03%	51.08%	93.66%	100.00%	-
DPS	33.33	53.33	33.33	21.33	21.33	25.33	20.00	8.87%
YoY %	-37.50%	60.01%	56.26%	0.00%	-15.79%	26.65%	-	-
Horiz. %	166.65%	266.65%	166.65%	106.65%	106.65%	126.65%	100.00%	-
NAPS	4.25	4.41	3.96	3.09	3.03	3.04	3.02	5.85%
YoY %	-3.63%	11.36%	28.16%	1.98%	-0.33%	0.66%	-	-
Horiz. %	140.73%	146.03%	131.13%	102.32%	100.33%	100.66%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 70,057
RPS	110.50	163.16	94.56	70.99	64.56	73.76	68.24	8.35%
YoY %	-32.28%	72.55%	33.20%	9.96%	-12.47%	8.09%	-	-
Horiz. %	161.93%	239.10%	138.57%	104.03%	94.61%	108.09%	100.00%	-
EPS	29.58	53.57	29.73	18.50	9.69	17.57	18.37	8.25%
YoY %	-44.78%	80.19%	60.70%	90.92%	-44.85%	-4.35%	-	-
Horiz. %	161.02%	291.62%	161.84%	100.71%	52.75%	95.65%	100.00%	-
DPS	33.33	53.33	33.33	21.19	20.86	24.49	18.94	9.86%
YoY %	-37.50%	60.01%	57.29%	1.58%	-14.82%	29.30%	-	-
Horiz. %	175.98%	281.57%	175.98%	111.88%	110.14%	129.30%	100.00%	-
NAPS	4.2492	4.4095	3.9595	3.0697	2.9622	2.9394	2.8595	6.81%
YoY %	-3.64%	11.37%	28.99%	3.63%	0.78%	2.79%	-	-
Horiz. %	148.60%	154.21%	138.47%	107.35%	103.59%	102.79%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	4.20	3.68	3.60	2.82	2.55	2.33	2.08	-
P/RPS	3.80	2.26	3.81	3.95	3.86	3.05	2.89	4.66%
YoY %	68.14%	-40.68%	-3.54%	2.33%	26.56%	5.54%	-	-
Horiz. %	131.49%	78.20%	131.83%	136.68%	133.56%	105.54%	100.00%	-
P/EPS	14.20	6.87	12.11	15.14	25.74	12.82	10.72	4.79%
YoY %	106.70%	-43.27%	-20.01%	-41.18%	100.78%	19.59%	-	-
Horiz. %	132.46%	64.09%	112.97%	141.23%	240.11%	119.59%	100.00%	-
EY	7.04	14.56	8.26	6.61	3.88	7.80	9.33	-4.58%
YoY %	-51.65%	76.27%	24.96%	70.36%	-50.26%	-16.40%	-	-
Horiz. %	75.46%	156.06%	88.53%	70.85%	41.59%	83.60%	100.00%	-
DY	7.94	14.49	9.26	7.57	8.37	10.87	9.62	-3.14%
YoY %	-45.20%	56.48%	22.32%	-9.56%	-23.00%	12.99%	-	-
Horiz. %	82.54%	150.62%	96.26%	78.69%	87.01%	112.99%	100.00%	-
P/NAPS	0.99	0.83	0.91	0.91	0.84	0.77	0.69	6.19%
YoY %	19.28%	-8.79%	0.00%	8.33%	9.09%	11.59%	-	-
Horiz. %	143.48%	120.29%	131.88%	131.88%	121.74%	111.59%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	23/11/09	28/11/08	30/11/07	28/11/06	29/11/05	30/11/04	28/11/03	-
Price	4.18	3.10	4.00	2.92	2.50	2.40	2.17	-
P/RPS	3.78	1.90	4.23	4.09	3.79	3.15	3.01	3.86%
YoY %	98.95%	-55.08%	3.42%	7.92%	20.32%	4.65%	-	-
Horiz. %	125.58%	63.12%	140.53%	135.88%	125.91%	104.65%	100.00%	-
P/EPS	14.13	5.79	13.45	15.68	25.24	13.21	11.19	3.96%
YoY %	144.04%	-56.95%	-14.22%	-37.88%	91.07%	18.05%	-	-
Horiz. %	126.27%	51.74%	120.20%	140.13%	225.56%	118.05%	100.00%	-
EY	7.08	17.28	7.43	6.38	3.96	7.57	8.94	-3.80%
YoY %	-59.03%	132.57%	16.46%	61.11%	-47.69%	-15.32%	-	-
Horiz. %	79.19%	193.29%	83.11%	71.36%	44.30%	84.68%	100.00%	-
DY	7.97	17.20	8.33	7.31	8.53	10.56	9.22	-2.39%
YoY %	-53.66%	106.48%	13.95%	-14.30%	-19.22%	14.53%	-	-
Horiz. %	86.44%	186.55%	90.35%	79.28%	92.52%	114.53%	100.00%	-
P/NAPS	0.98	0.70	1.01	0.94	0.83	0.79	0.72	5.26%
YoY %	40.00%	-30.69%	7.45%	13.25%	5.06%	9.72%	-	-
Horiz. %	136.11%	97.22%	140.28%	130.56%	115.28%	109.72%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos