[NSOP] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock

[NSOP] NEGRI SEMBILAN OIL PALMS BHD

Announcement Date

29-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- 101.82%

YoY- 62.14%

Quarter Report

Second Quarter 30 June 2006.xls

Latest QR

Upcoming QR

NSOP's Result

NSOP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Cumulative Result
Revenue	37,064	54,274	28,806	22,684	21,457	23,818	23,395	7.96%
YoY %	-31.71%	88.41%	26.99%	5.72%	-9.91%	1.81%	-	-
Horiz. %	158.43%	231.99%	123.13%	96.96%	91.72%	101.81%	100.00%	-
PBT	13,892	31,322	12,106	7,028	4,505	7,834	8,110	9.37%
YoY %	-55.65%	158.73%	72.25%	56.00%	-42.49%	-3.40%	-	-
Horiz. %	171.29%	386.21%	149.27%	86.66%	55.55%	96.60%	100.00%	-
Tax	-3,256	-7,747	-2,954	-1,577	-1,569	-2,475	-2,571	4.01%
YoY %	57.97%	-162.25%	-87.32%	-0.51%	36.61%	3.73%	-	-
Horiz. %	126.64%	301.32%	114.90%	61.34%	61.03%	96.27%	100.00%	-
NP	10,636	23,575	9,152	5,451	2,936	5,359	5,539	11.47%
YoY %	-54.88%	157.59%	67.90%	85.66%	-45.21%	-3.25%	-	-
Horiz. %	192.02%	425.62%	165.23%	98.41%	53.01%	96.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,466	20,454	8,034	4,882	3,011	5,359	5,539	9.33%
YoY %	-53.72%	154.59%	64.56%	62.14%	-43.81%	-3.25%	-	-
Horiz. %	170.90%	369.27%	145.04%	88.14%	54.36%	96.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.44%	24.73%	24.40%	22.44%	34.83%	31.59%	31.70%	-
YoY %	-5.22%	1.35%	8.73%	-35.57%	10.26%	-0.35%	-	-
Horiz. %	73.94%	78.01%	76.97%	70.79%	109.87%	99.65%	100.00%	-
Total Cost	26,428	30,699	19,654	17,233	18,521	18,459	17,856	6.74%
YoY %	-13.91%	56.20%	14.05%	-6.95%	0.34%	3.38%	-	-
Horiz. %	148.01%	171.93%	110.07%	96.51%	103.72%	103.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	291,423	301,826	269,672	210,023	205,979	201,894	206,614	5.89%
YoY %	-3.45%	11.92%	28.40%	1.96%	2.02%	-2.28%	-	-
Horiz. %	141.05%	146.08%	130.52%	101.65%	99.69%	97.72%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	7,022	14,038	7,022	5,563	5,474	6,774	3,311	13.33%
YoY %	-49.98%	99.91%	26.23%	1.63%	-19.19%	104.59%	-	-
Horiz. %	212.08%	423.98%	212.08%	168.02%	165.33%	204.59%	100.00%	-
Div Payout %	74.18%	68.63%	87.41%	113.96%	181.82%	126.42%	59.78%	-
YoY %	8.09%	-21.48%	-23.30%	-37.32%	43.82%	111.48%	-	-
Horiz. %	124.09%	114.80%	146.22%	190.63%	304.15%	211.48%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	291,423	301,826	269,672	210,023	205,979	201,894	206,614	5.89%
YoY %	-3.45%	11.92%	28.40%	1.96%	2.02%	-2.28%	-	-
Horiz. %	141.05%	146.08%	130.52%	101.65%	99.69%	97.72%	100.00%	-
NOSH	70,222	70,192	70,227	69,544	68,431	67,749	66,222	0.98%
YoY %	0.04%	-0.05%	0.98%	1.63%	1.01%	2.31%	-	-
Horiz. %	106.04%	105.99%	106.05%	105.02%	103.34%	102.31%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	28.70%	43.44%	31.77%	24.03%	13.68%	22.50%	23.68%	-
YoY %	-33.93%	36.73%	32.21%	75.66%	-39.20%	-4.98%	-	-
Horiz. %	121.20%	183.45%	134.16%	101.48%	57.77%	95.02%	100.00%	-
ROE	3.25%	6.78%	2.98%	2.32%	1.46%	2.65%	2.68%	-
YoY %	-52.06%	127.52%	28.45%	58.90%	-44.91%	-1.12%	-	-
Horiz. %	121.27%	252.99%	111.19%	86.57%	54.48%	98.88%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	52.78	77.32	41.02	32.62	31.36	35.16	35.33	6.91%
YoY %	-31.74%	88.49%	25.75%	4.02%	-10.81%	-0.48%	-	-
Horiz. %	149.39%	218.85%	116.11%	92.33%	88.76%	99.52%	100.00%	-
EPS	13.48	29.14	11.44	7.02	4.40	7.91	8.36	8.28%
YoY %	-53.74%	154.72%	62.96%	59.55%	-44.37%	-5.38%	-	-
Horiz. %	161.24%	348.56%	136.84%	83.97%	52.63%	94.62%	100.00%	-
DPS	10.00	20.00	10.00	8.00	8.00	10.00	5.00	12.23%
YoY %	-50.00%	100.00%	25.00%	0.00%	-20.00%	100.00%	-	-
Horiz. %	200.00%	400.00%	200.00%	160.00%	160.00%	200.00%	100.00%	-
NAPS	4.15	4.30	3.84	3.02	3.01	2.98	3.12	4.86%
YoY %	-3.49%	11.98%	27.15%	0.33%	1.01%	-4.49%	-	-
Horiz. %	133.01%	137.82%	123.08%	96.79%	96.47%	95.51%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 69,773
RPS	52.80	77.31	41.03	32.31	30.56	33.93	33.33	7.96%
YoY %	-31.70%	88.42%	26.99%	5.73%	-9.93%	1.80%	-	-
Horiz. %	158.42%	231.95%	123.10%	96.94%	91.69%	101.80%	100.00%	-
EPS	13.48	29.14	11.44	6.95	4.29	7.63	7.89	9.32%
YoY %	-53.74%	154.72%	64.60%	62.00%	-43.77%	-3.30%	-	-
Horiz. %	170.85%	369.33%	144.99%	88.09%	54.37%	96.70%	100.00%	-
DPS	10.00	20.00	10.00	7.93	7.80	9.65	4.72	13.31%
YoY %	-50.00%	100.00%	26.10%	1.67%	-19.17%	104.45%	-	-
Horiz. %	211.86%	423.73%	211.86%	168.01%	165.25%	204.45%	100.00%	-
NAPS	4.1512	4.2994	3.8414	2.9917	2.9341	2.8759	2.9431	5.89%
YoY %	-3.45%	11.92%	28.40%	1.96%	2.02%	-2.28%	-	-
Horiz. %	141.05%	146.08%	130.52%	101.65%	99.69%	97.72%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	3.90	4.60	3.56	2.70	2.29	2.28	2.02	-
P/RPS	7.39	5.95	8.68	8.28	7.30	6.49	5.72	4.35%
YoY %	24.20%	-31.45%	4.83%	13.42%	12.48%	13.46%	-	-
Horiz. %	129.20%	104.02%	151.75%	144.76%	127.62%	113.46%	100.00%	-
P/EPS	28.93	15.79	31.12	38.46	52.05	28.82	24.15	3.05%
YoY %	83.22%	-49.26%	-19.08%	-26.11%	80.60%	19.34%	-	-
Horiz. %	119.79%	65.38%	128.86%	159.25%	215.53%	119.34%	100.00%	-
EY	3.46	6.33	3.21	2.60	1.92	3.47	4.14	-2.94%
YoY %	-45.34%	97.20%	23.46%	35.42%	-44.67%	-16.18%	-	-
Horiz. %	83.57%	152.90%	77.54%	62.80%	46.38%	83.82%	100.00%	-
DY	2.56	4.35	2.81	2.96	3.49	4.39	2.48	0.53%
YoY %	-41.15%	54.80%	-5.07%	-15.19%	-20.50%	77.02%	-	-
Horiz. %	103.23%	175.40%	113.31%	119.35%	140.73%	177.02%	100.00%	-
P/NAPS	0.94	1.07	0.93	0.89	0.76	0.77	0.65	6.33%
YoY %	-12.15%	15.05%	4.49%	17.11%	-1.30%	18.46%	-	-
Horiz. %	144.62%	164.62%	143.08%	136.92%	116.92%	118.46%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	28/08/09	29/08/08	24/08/07	29/08/06	26/08/05	16/08/04	22/08/03	-
Price	4.03	4.00	3.50	2.87	2.40	2.22	2.13	-
P/RPS	7.64	5.17	8.53	8.80	7.65	6.31	6.03	4.01%
YoY %	47.78%	-39.39%	-3.07%	15.03%	21.24%	4.64%	-	-
Horiz. %	126.70%	85.74%	141.46%	145.94%	126.87%	104.64%	100.00%	-
P/EPS	29.90	13.73	30.59	40.88	54.55	28.07	25.47	2.70%
YoY %	117.77%	-55.12%	-25.17%	-25.06%	94.34%	10.21%	-	-
Horiz. %	117.39%	53.91%	120.10%	160.50%	214.17%	110.21%	100.00%	-
EY	3.34	7.29	3.27	2.45	1.83	3.56	3.93	-2.67%
YoY %	-54.18%	122.94%	33.47%	33.88%	-48.60%	-9.41%	-	-
Horiz. %	84.99%	185.50%	83.21%	62.34%	46.56%	90.59%	100.00%	-
DY	2.48	5.00	2.86	2.79	3.33	4.50	2.35	0.90%
YoY %	-50.40%	74.83%	2.51%	-16.22%	-26.00%	91.49%	-	-
Horiz. %	105.53%	212.77%	121.70%	118.72%	141.70%	191.49%	100.00%	-
P/NAPS	0.97	0.93	0.91	0.95	0.80	0.74	0.68	6.09%
YoY %	4.30%	2.20%	-4.21%	18.75%	8.11%	8.82%	-	-
Horiz. %	142.65%	136.76%	133.82%	139.71%	117.65%	108.82%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos