[NSOP] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 18.65%
YoY- 34.69%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 62,868 99,588 53,392 41,024 41,296 46,412 40,836 7.44%
PBT 11,800 57,172 19,420 13,600 10,568 18,760 10,432 2.07%
Tax -5,348 -14,704 -5,164 -2,992 -3,384 -5,892 -3,252 8.63%
NP 6,452 42,468 14,256 10,608 7,184 12,868 7,180 -1.76%
-
NP to SH 6,784 37,556 13,172 9,676 7,184 12,868 7,180 -0.94%
-
Tax Rate 45.32% 25.72% 26.59% 22.00% 32.02% 31.41% 31.17% -
Total Cost 56,416 57,120 39,136 30,416 34,112 33,544 33,656 8.98%
-
Net Worth 288,039 300,560 271,023 211,314 208,964 204,779 206,553 5.69%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 28,033 56,179 28,085 22,243 21,852 27,033 13,240 13.30%
Div Payout % 413.22% 149.59% 213.22% 229.89% 304.18% 210.08% 184.41% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 288,039 300,560 271,023 211,314 208,964 204,779 206,553 5.69%
NOSH 70,082 70,224 70,213 69,511 68,288 67,584 66,203 0.95%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 10.26% 42.64% 26.70% 25.86% 17.40% 27.73% 17.58% -
ROE 2.36% 12.50% 4.86% 4.58% 3.44% 6.28% 3.48% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 89.71 141.81 76.04 59.02 60.47 68.67 61.68 6.43%
EPS 9.68 53.48 18.76 13.92 10.52 19.04 10.84 -1.86%
DPS 40.00 80.00 40.00 32.00 32.00 40.00 20.00 12.23%
NAPS 4.11 4.28 3.86 3.04 3.06 3.03 3.12 4.69%
Adjusted Per Share Value based on latest NOSH - 69,511
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 89.55 141.86 76.05 58.44 58.82 66.11 58.17 7.44%
EPS 9.66 53.50 18.76 13.78 10.23 18.33 10.23 -0.95%
DPS 39.93 80.03 40.01 31.69 31.13 38.51 18.86 13.30%
NAPS 4.103 4.2814 3.8606 3.0101 2.9766 2.917 2.9423 5.69%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 3.52 4.06 3.14 2.57 2.33 2.52 1.99 -
P/RPS 3.92 2.86 4.13 4.35 3.85 3.67 3.23 3.27%
P/EPS 36.36 7.59 16.74 18.46 22.15 13.24 18.35 12.06%
EY 2.75 13.17 5.97 5.42 4.52 7.56 5.45 -10.76%
DY 11.36 19.70 12.74 12.45 13.73 15.87 10.05 2.06%
P/NAPS 0.86 0.95 0.81 0.85 0.76 0.83 0.64 5.04%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 28/05/09 30/05/08 25/05/07 26/05/06 30/05/05 28/05/04 30/05/03 -
Price 3.98 4.68 3.54 2.68 2.34 2.33 2.00 -
P/RPS 4.44 3.30 4.66 4.54 3.87 3.39 3.24 5.38%
P/EPS 41.12 8.75 18.87 19.25 22.24 12.24 18.44 14.28%
EY 2.43 11.43 5.30 5.19 4.50 8.17 5.42 -12.50%
DY 10.05 17.09 11.30 11.94 13.68 17.17 10.00 0.08%
P/NAPS 0.97 1.09 0.92 0.88 0.76 0.77 0.64 7.16%

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