[NSOP] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 2.42%
YoY- 63.18%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 79,336 105,456 74,660 51,405 44,000 51,580 47,940 8.74%
PBT 36,769 29,117 58,709 20,281 11,716 18,258 19,198 11.42%
Tax -8,984 -7,948 -14,241 -4,921 -2,956 -5,132 -6,330 6.00%
NP 27,785 21,169 44,468 15,360 8,760 13,126 12,868 13.67%
-
NP to SH 24,075 16,519 38,163 13,307 8,155 13,126 12,868 10.99%
-
Tax Rate 24.43% 27.30% 24.26% 24.26% 25.23% 28.11% 32.97% -
Total Cost 51,551 84,287 30,192 36,045 35,240 38,454 35,072 6.62%
-
Net Worth 299,094 287,836 292,022 264,044 206,969 205,964 198,790 7.03%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 17,552 28,081 17,549 - - 12,915 10,006 9.80%
Div Payout % 72.91% 170.00% 45.99% - - 98.39% 77.76% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 299,094 287,836 292,022 264,044 206,969 205,964 198,790 7.03%
NOSH 70,209 70,203 70,197 69,853 68,760 67,975 66,708 0.85%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 35.02% 20.07% 59.56% 29.88% 19.91% 25.45% 26.84% -
ROE 8.05% 5.74% 13.07% 5.04% 3.94% 6.37% 6.47% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 113.00 150.21 106.36 73.59 63.99 75.88 71.87 7.82%
EPS 34.29 23.53 54.36 19.05 11.86 19.31 19.29 10.05%
DPS 25.00 40.00 25.00 0.00 0.00 19.00 15.00 8.87%
NAPS 4.26 4.10 4.16 3.78 3.01 3.03 2.98 6.13%
Adjusted Per Share Value based on latest NOSH - 70,137
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 113.00 150.20 106.34 73.21 62.67 73.46 68.28 8.75%
EPS 34.29 23.53 54.35 18.95 11.61 18.69 18.33 10.99%
DPS 25.00 40.00 25.00 0.00 0.00 18.39 14.25 9.81%
NAPS 4.2599 4.0996 4.1592 3.7607 2.9478 2.9335 2.8313 7.03%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 4.20 3.20 4.20 2.98 2.41 2.31 2.30 -
P/RPS 3.72 2.13 3.95 4.05 3.77 3.04 3.20 2.53%
P/EPS 12.25 13.60 7.73 15.64 20.32 11.96 11.92 0.45%
EY 8.16 7.35 12.94 6.39 4.92 8.36 8.39 -0.46%
DY 5.95 12.50 5.95 0.00 0.00 8.23 6.52 -1.51%
P/NAPS 0.99 0.78 1.01 0.79 0.80 0.76 0.77 4.27%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 25/02/05 25/02/04 -
Price 4.30 3.52 4.46 3.06 2.57 2.30 2.37 -
P/RPS 3.81 2.34 4.19 4.16 4.02 3.03 3.30 2.42%
P/EPS 12.54 14.96 8.20 16.06 21.67 11.91 12.29 0.33%
EY 7.97 6.68 12.19 6.23 4.61 8.40 8.14 -0.35%
DY 5.81 11.36 5.61 0.00 0.00 8.26 6.33 -1.41%
P/NAPS 1.01 0.86 1.07 0.81 0.85 0.76 0.80 3.95%

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