[NSOP] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 67.65%
YoY- -43.81%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 54,274 28,806 22,684 21,457 23,818 23,395 19,187 18.90%
PBT 31,322 12,106 7,028 4,505 7,834 8,110 3,793 42.12%
Tax -7,747 -2,954 -1,577 -1,569 -2,475 -2,571 -990 40.85%
NP 23,575 9,152 5,451 2,936 5,359 5,539 2,803 42.55%
-
NP to SH 20,454 8,034 4,882 3,011 5,359 5,539 2,803 39.22%
-
Tax Rate 24.73% 24.40% 22.44% 34.83% 31.59% 31.70% 26.10% -
Total Cost 30,699 19,654 17,233 18,521 18,459 17,856 16,384 11.02%
-
Net Worth 301,826 269,672 210,023 205,979 201,894 206,614 203,153 6.81%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 14,038 7,022 5,563 5,474 6,774 3,311 2,571 32.66%
Div Payout % 68.63% 87.41% 113.96% 181.82% 126.42% 59.78% 91.74% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 301,826 269,672 210,023 205,979 201,894 206,614 203,153 6.81%
NOSH 70,192 70,227 69,544 68,431 67,749 66,222 64,288 1.47%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 43.44% 31.77% 24.03% 13.68% 22.50% 23.68% 14.61% -
ROE 6.78% 2.98% 2.32% 1.46% 2.65% 2.68% 1.38% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 77.32 41.02 32.62 31.36 35.16 35.33 29.84 17.17%
EPS 29.14 11.44 7.02 4.40 7.91 8.36 4.36 37.20%
DPS 20.00 10.00 8.00 8.00 10.00 5.00 4.00 30.73%
NAPS 4.30 3.84 3.02 3.01 2.98 3.12 3.16 5.26%
Adjusted Per Share Value based on latest NOSH - 68,644
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 77.31 41.03 32.31 30.56 33.93 33.33 27.33 18.90%
EPS 29.14 11.44 6.95 4.29 7.63 7.89 3.99 39.24%
DPS 20.00 10.00 7.93 7.80 9.65 4.72 3.66 32.68%
NAPS 4.2994 3.8414 2.9917 2.9341 2.8759 2.9431 2.8938 6.81%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 4.60 3.56 2.70 2.29 2.28 2.02 2.13 -
P/RPS 5.95 8.68 8.28 7.30 6.49 5.72 7.14 -2.99%
P/EPS 15.79 31.12 38.46 52.05 28.82 24.15 48.85 -17.14%
EY 6.33 3.21 2.60 1.92 3.47 4.14 2.05 20.65%
DY 4.35 2.81 2.96 3.49 4.39 2.48 1.88 14.99%
P/NAPS 1.07 0.93 0.89 0.76 0.77 0.65 0.67 8.10%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 24/08/07 29/08/06 26/08/05 16/08/04 22/08/03 22/08/02 -
Price 4.00 3.50 2.87 2.40 2.22 2.13 2.16 -
P/RPS 5.17 8.53 8.80 7.65 6.31 6.03 7.24 -5.45%
P/EPS 13.73 30.59 40.88 54.55 28.07 25.47 49.54 -19.23%
EY 7.29 3.27 2.45 1.83 3.56 3.93 2.02 23.82%
DY 5.00 2.86 2.79 3.33 4.50 2.35 1.85 18.00%
P/NAPS 0.93 0.91 0.95 0.80 0.74 0.68 0.68 5.35%

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