[NSOP] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -1.59%
YoY- 185.12%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 111,984 76,824 62,868 99,588 53,392 41,024 41,296 18.07%
PBT 58,176 25,048 11,800 57,172 19,420 13,600 10,568 32.86%
Tax -14,148 -7,184 -5,348 -14,704 -5,164 -2,992 -3,384 26.91%
NP 44,028 17,864 6,452 42,468 14,256 10,608 7,184 35.25%
-
NP to SH 38,816 15,812 6,784 37,556 13,172 9,676 7,184 32.44%
-
Tax Rate 24.32% 28.68% 45.32% 25.72% 26.59% 22.00% 32.02% -
Total Cost 67,956 58,960 56,416 57,120 39,136 30,416 34,112 12.16%
-
Net Worth 327,913 309,639 288,039 300,560 271,023 211,314 208,964 7.79%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 50,556 42,127 28,033 56,179 28,085 22,243 21,852 14.99%
Div Payout % 130.25% 266.43% 413.22% 149.59% 213.22% 229.89% 304.18% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 327,913 309,639 288,039 300,560 271,023 211,314 208,964 7.79%
NOSH 70,217 70,213 70,082 70,224 70,213 69,511 68,288 0.46%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 39.32% 23.25% 10.26% 42.64% 26.70% 25.86% 17.40% -
ROE 11.84% 5.11% 2.36% 12.50% 4.86% 4.58% 3.44% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 159.48 109.42 89.71 141.81 76.04 59.02 60.47 17.53%
EPS 55.28 22.52 9.68 53.48 18.76 13.92 10.52 31.83%
DPS 72.00 60.00 40.00 80.00 40.00 32.00 32.00 14.46%
NAPS 4.67 4.41 4.11 4.28 3.86 3.04 3.06 7.29%
Adjusted Per Share Value based on latest NOSH - 70,224
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 159.52 109.43 89.55 141.86 76.05 58.44 58.82 18.08%
EPS 55.29 22.52 9.66 53.50 18.76 13.78 10.23 32.45%
DPS 72.02 60.01 39.93 80.03 40.01 31.69 31.13 14.99%
NAPS 4.671 4.4107 4.103 4.2814 3.8606 3.0101 2.9766 7.79%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 5.24 4.54 3.52 4.06 3.14 2.57 2.33 -
P/RPS 3.29 4.15 3.92 2.86 4.13 4.35 3.85 -2.58%
P/EPS 9.48 20.16 36.36 7.59 16.74 18.46 22.15 -13.18%
EY 10.55 4.96 2.75 13.17 5.97 5.42 4.52 15.16%
DY 13.74 13.22 11.36 19.70 12.74 12.45 13.73 0.01%
P/NAPS 1.12 1.03 0.86 0.95 0.81 0.85 0.76 6.67%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 27/05/11 26/05/10 28/05/09 30/05/08 25/05/07 26/05/06 30/05/05 -
Price 5.35 4.34 3.98 4.68 3.54 2.68 2.34 -
P/RPS 3.35 3.97 4.44 3.30 4.66 4.54 3.87 -2.37%
P/EPS 9.68 19.27 41.12 8.75 18.87 19.25 22.24 -12.94%
EY 10.33 5.19 2.43 11.43 5.30 5.19 4.50 14.84%
DY 13.46 13.82 10.05 17.09 11.30 11.94 13.68 -0.26%
P/NAPS 1.15 0.98 0.97 1.09 0.92 0.88 0.76 7.14%

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