[NSOP] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock

[NSOP] NEGRI SEMBILAN OIL PALMS BHD

Announcement Date

30-Nov-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Sep-2007 [#3]

Profit Trend

QoQ- 29.91%

YoY- 60.66%

Quarter Report

Quarterly Report - Third Quarter 30 September 2007.xls

Latest QR

Upcoming QR

NSOP's Result

NSOP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Annualized Quarter Result
Revenue	80,986	77,584	114,556	66,392	49,842	45,332	51,789	7.73%
YoY %	4.38%	-32.27%	72.54%	33.20%	9.95%	-12.47%	-	-
Horiz. %	156.38%	149.81%	221.20%	128.20%	96.24%	87.53%	100.00%	-
PBT	30,125	30,965	60,140	32,104	19,457	10,686	18,950	8.02%
YoY %	-2.71%	-48.51%	87.33%	65.00%	82.08%	-43.61%	-	-
Horiz. %	158.97%	163.40%	317.36%	169.41%	102.68%	56.39%	100.00%	-
Tax	-7,674	-7,108	-15,210	-7,964	-4,546	-3,746	-6,613	2.50%
YoY %	-7.96%	53.27%	-90.98%	-75.19%	-21.36%	43.35%	-	-
Horiz. %	116.04%	107.49%	230.00%	120.43%	68.74%	56.65%	100.00%	-
NP	22,450	23,857	44,929	24,140	14,910	6,940	12,337	10.48%
YoY %	-5.90%	-46.90%	86.12%	61.90%	114.84%	-43.75%	-	-
Horiz. %	181.97%	193.38%	364.18%	195.67%	120.86%	56.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,002	20,769	37,610	20,873	12,992	6,800	12,337	7.46%
YoY %	-8.51%	-44.78%	80.18%	60.66%	91.06%	-44.88%	-	-
Horiz. %	154.02%	168.35%	304.86%	169.19%	105.31%	55.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.47%	22.95%	25.29%	24.81%	23.36%	35.06%	34.90%	-
YoY %	10.98%	-9.25%	1.93%	6.21%	-33.37%	0.46%	-	-
Horiz. %	72.98%	65.76%	72.46%	71.09%	66.93%	100.46%	100.00%	-
Total Cost	58,536	53,726	69,626	42,252	34,932	38,392	39,452	6.79%
YoY %	8.95%	-22.84%	64.79%	20.95%	-9.01%	-2.69%	-	-
Horiz. %	148.37%	136.18%	176.48%	107.10%	88.54%	97.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	313,824	298,342	309,599	277,999	215,525	207,981	206,376	7.23%
YoY %	5.19%	-3.64%	11.37%	28.99%	3.63%	0.78%	-	-
Horiz. %	152.06%	144.56%	150.02%	134.71%	104.43%	100.78%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	29,954	23,399	37,442	23,400	14,879	14,643	17,198	9.68%
YoY %	28.01%	-37.51%	60.01%	57.27%	1.61%	-14.86%	-	-
Horiz. %	174.17%	136.06%	217.71%	136.06%	86.52%	85.14%	100.00%	-
Div Payout %	157.64%	112.66%	99.55%	112.11%	114.53%	215.34%	139.40%	-
YoY %	39.93%	13.17%	-11.20%	-2.11%	-46.81%	54.48%	-	-
Horiz. %	113.08%	80.82%	71.41%	80.42%	82.16%	154.48%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	313,824	298,342	309,599	277,999	215,525	207,981	206,376	7.23%
YoY %	5.19%	-3.64%	11.37%	28.99%	3.63%	0.78%	-	-
Horiz. %	152.06%	144.56%	150.02%	134.71%	104.43%	100.78%	100.00%	-
NOSH	70,206	70,198	70,204	70,201	69,749	68,640	67,887	0.56%
YoY %	0.01%	-0.01%	0.00%	0.65%	1.62%	1.11%	-	-
Horiz. %	103.42%	103.40%	103.41%	103.41%	102.74%	101.11%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	27.72%	30.75%	39.22%	36.36%	29.92%	15.31%	23.82%	-
YoY %	-9.85%	-21.60%	7.87%	21.52%	95.43%	-35.73%	-	-
Horiz. %	116.37%	129.09%	164.65%	152.64%	125.61%	64.27%	100.00%	-
ROE	6.06%	6.96%	12.15%	7.51%	6.03%	3.27%	5.98%	-
YoY %	-12.93%	-42.72%	61.78%	24.54%	84.40%	-45.32%	-	-
Horiz. %	101.34%	116.39%	203.18%	125.59%	100.84%	54.68%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	115.35	110.52	163.18	94.57	71.46	66.04	76.29	7.13%
YoY %	4.37%	-32.27%	72.55%	32.34%	8.21%	-13.44%	-	-
Horiz. %	151.20%	144.87%	213.89%	123.96%	93.67%	86.56%	100.00%	-
EPS	27.07	29.59	53.57	29.73	18.63	9.91	18.17	6.86%
YoY %	-8.52%	-44.76%	80.19%	59.58%	87.99%	-45.46%	-	-
Horiz. %	148.98%	162.85%	294.83%	163.62%	102.53%	54.54%	100.00%	-
DPS	42.67	33.33	53.33	33.33	21.33	21.33	25.33	9.07%
YoY %	28.02%	-37.50%	60.01%	56.26%	0.00%	-15.79%	-	-
Horiz. %	168.46%	131.58%	210.54%	131.58%	84.21%	84.21%	100.00%	-
NAPS	4.47	4.25	4.41	3.96	3.09	3.03	3.04	6.63%
YoY %	5.18%	-3.63%	11.36%	28.16%	1.98%	-0.33%	-	-
Horiz. %	147.04%	139.80%	145.07%	130.26%	101.64%	99.67%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 70,174
RPS	115.35	110.50	163.16	94.56	70.99	64.56	73.76	7.73%
YoY %	4.39%	-32.28%	72.55%	33.20%	9.96%	-12.47%	-	-
Horiz. %	156.39%	149.81%	221.20%	128.20%	96.24%	87.53%	100.00%	-
EPS	27.06	29.58	53.57	29.73	18.50	9.69	17.57	7.45%
YoY %	-8.52%	-44.78%	80.19%	60.70%	90.92%	-44.85%	-	-
Horiz. %	154.01%	168.36%	304.89%	169.21%	105.29%	55.15%	100.00%	-
DPS	42.66	33.33	53.33	33.33	21.19	20.86	24.49	9.68%
YoY %	27.99%	-37.50%	60.01%	57.29%	1.58%	-14.82%	-	-
Horiz. %	174.19%	136.10%	217.76%	136.10%	86.53%	85.18%	100.00%	-
NAPS	4.4697	4.2492	4.4095	3.9595	3.0697	2.9622	2.9394	7.23%
YoY %	5.19%	-3.64%	11.37%	28.99%	3.63%	0.78%	-	-
Horiz. %	152.06%	144.56%	150.01%	134.70%	104.43%	100.78%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	4.94	4.20	3.68	3.60	2.82	2.55	2.33	-
P/RPS	4.28	3.80	2.26	3.81	3.95	3.86	3.05	5.80%
YoY %	12.63%	68.14%	-40.68%	-3.54%	2.33%	26.56%	-	-
Horiz. %	140.33%	124.59%	74.10%	124.92%	129.51%	126.56%	100.00%	-
P/EPS	18.25	14.20	6.87	12.11	15.14	25.74	12.82	6.05%
YoY %	28.52%	106.70%	-43.27%	-20.01%	-41.18%	100.78%	-	-
Horiz. %	142.36%	110.76%	53.59%	94.46%	118.10%	200.78%	100.00%	-
EY	5.48	7.04	14.56	8.26	6.61	3.88	7.80	-5.71%
YoY %	-22.16%	-51.65%	76.27%	24.96%	70.36%	-50.26%	-	-
Horiz. %	70.26%	90.26%	186.67%	105.90%	84.74%	49.74%	100.00%	-
DY	8.64	7.94	14.49	9.26	7.57	8.37	10.87	-3.75%
YoY %	8.82%	-45.20%	56.48%	22.32%	-9.56%	-23.00%	-	-
Horiz. %	79.48%	73.05%	133.30%	85.19%	69.64%	77.00%	100.00%	-
P/NAPS	1.11	0.99	0.83	0.91	0.91	0.84	0.77	6.28%
YoY %	12.12%	19.28%	-8.79%	0.00%	8.33%	9.09%	-	-
Horiz. %	144.16%	128.57%	107.79%	118.18%	118.18%	109.09%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	26/11/10	23/11/09	28/11/08	30/11/07	28/11/06	29/11/05	30/11/04	-
Price	5.10	4.18	3.10	4.00	2.92	2.50	2.40	-
P/RPS	4.42	3.78	1.90	4.23	4.09	3.79	3.15	5.80%
YoY %	16.93%	98.95%	-55.08%	3.42%	7.92%	20.32%	-	-
Horiz. %	140.32%	120.00%	60.32%	134.29%	129.84%	120.32%	100.00%	-
P/EPS	18.84	14.13	5.79	13.45	15.68	25.24	13.21	6.09%
YoY %	33.33%	144.04%	-56.95%	-14.22%	-37.88%	91.07%	-	-
Horiz. %	142.62%	106.96%	43.83%	101.82%	118.70%	191.07%	100.00%	-
EY	5.31	7.08	17.28	7.43	6.38	3.96	7.57	-5.73%
YoY %	-25.00%	-59.03%	132.57%	16.46%	61.11%	-47.69%	-	-
Horiz. %	70.15%	93.53%	228.27%	98.15%	84.28%	52.31%	100.00%	-
DY	8.37	7.97	17.20	8.33	7.31	8.53	10.56	-3.79%
YoY %	5.02%	-53.66%	106.48%	13.95%	-14.30%	-19.22%	-	-
Horiz. %	79.26%	75.47%	162.88%	78.88%	69.22%	80.78%	100.00%	-
P/NAPS	1.14	0.98	0.70	1.01	0.94	0.83	0.79	6.30%
YoY %	16.33%	40.00%	-30.69%	7.45%	13.25%	5.06%	-	-
Horiz. %	144.30%	124.05%	88.61%	127.85%	118.99%	105.06%	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