[NSOP] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ-0.0%
YoY- 79.22%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 53,392 41,024 41,296 46,412 40,836 34,392 28,944 10.73%
PBT 19,420 13,600 10,568 18,760 10,432 5,184 1,516 52.93%
Tax -5,164 -2,992 -3,384 -5,892 -3,252 -1,120 -316 59.26%
NP 14,256 10,608 7,184 12,868 7,180 4,064 1,200 51.02%
-
NP to SH 13,172 9,676 7,184 12,868 7,180 4,064 1,200 49.05%
-
Tax Rate 26.59% 22.00% 32.02% 31.41% 31.17% 21.60% 20.84% -
Total Cost 39,136 30,416 34,112 33,544 33,656 30,328 27,744 5.89%
-
Net Worth 271,023 211,314 208,964 204,779 206,553 202,556 123,599 13.97%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 28,085 22,243 21,852 27,033 13,240 - - -
Div Payout % 213.22% 229.89% 304.18% 210.08% 184.41% - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 271,023 211,314 208,964 204,779 206,553 202,556 123,599 13.97%
NOSH 70,213 69,511 68,288 67,584 66,203 64,303 30,000 15.21%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 26.70% 25.86% 17.40% 27.73% 17.58% 11.82% 4.15% -
ROE 4.86% 4.58% 3.44% 6.28% 3.48% 2.01% 0.97% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 76.04 59.02 60.47 68.67 61.68 53.48 96.48 -3.88%
EPS 18.76 13.92 10.52 19.04 10.84 6.32 4.00 29.36%
DPS 40.00 32.00 32.00 40.00 20.00 0.00 0.00 -
NAPS 3.86 3.04 3.06 3.03 3.12 3.15 4.12 -1.08%
Adjusted Per Share Value based on latest NOSH - 67,584
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 76.05 58.44 58.82 66.11 58.17 48.99 41.23 10.73%
EPS 18.76 13.78 10.23 18.33 10.23 5.79 1.71 49.03%
DPS 40.01 31.69 31.13 38.51 18.86 0.00 0.00 -
NAPS 3.8606 3.0101 2.9766 2.917 2.9423 2.8853 1.7606 13.97%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 3.14 2.57 2.33 2.52 1.99 2.30 1.53 -
P/RPS 4.13 4.35 3.85 3.67 3.23 4.30 1.59 17.23%
P/EPS 16.74 18.46 22.15 13.24 18.35 36.39 38.25 -12.86%
EY 5.97 5.42 4.52 7.56 5.45 2.75 2.61 14.77%
DY 12.74 12.45 13.73 15.87 10.05 0.00 0.00 -
P/NAPS 0.81 0.85 0.76 0.83 0.64 0.73 0.37 13.94%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/05/07 26/05/06 30/05/05 28/05/04 30/05/03 24/05/02 21/05/01 -
Price 3.54 2.68 2.34 2.33 2.00 2.24 1.65 -
P/RPS 4.66 4.54 3.87 3.39 3.24 4.19 1.71 18.17%
P/EPS 18.87 19.25 22.24 12.24 18.44 35.44 41.25 -12.21%
EY 5.30 5.19 4.50 8.17 5.42 2.82 2.42 13.95%
DY 11.30 11.94 13.68 17.17 10.00 0.00 0.00 -
P/NAPS 0.92 0.88 0.76 0.77 0.64 0.71 0.40 14.88%

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