[NSOP] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock

[NSOP] NEGRI SEMBILAN OIL PALMS BHD

Announcement Date

24-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 143.97%

YoY- 64.56%

Quarter Report

Second Quarter 30 June 2007.xls

Latest QR

Upcoming QR

NSOP's Result

NSOP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Cumulative Result
Revenue	40,364	37,064	54,274	28,806	22,684	21,457	23,818	9.18%
YoY %	8.90%	-31.71%	88.41%	26.99%	5.72%	-9.91%	-	-
Horiz. %	169.47%	155.61%	227.87%	120.94%	95.24%	90.09%	100.00%	-
PBT	13,631	13,892	31,322	12,106	7,028	4,505	7,834	9.66%
YoY %	-1.88%	-55.65%	158.73%	72.25%	56.00%	-42.49%	-	-
Horiz. %	174.00%	177.33%	399.82%	154.53%	89.71%	57.51%	100.00%	-
Tax	-3,594	-3,256	-7,747	-2,954	-1,577	-1,569	-2,475	6.41%
YoY %	-10.38%	57.97%	-162.25%	-87.32%	-0.51%	36.61%	-	-
Horiz. %	145.21%	131.56%	313.01%	119.35%	63.72%	63.39%	100.00%	-
NP	10,037	10,636	23,575	9,152	5,451	2,936	5,359	11.01%
YoY %	-5.63%	-54.88%	157.59%	67.90%	85.66%	-45.21%	-	-
Horiz. %	187.29%	198.47%	439.91%	170.78%	101.72%	54.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,318	9,466	20,454	8,034	4,882	3,011	5,359	7.59%
YoY %	-12.13%	-53.72%	154.59%	64.56%	62.14%	-43.81%	-	-
Horiz. %	155.22%	176.64%	381.68%	149.92%	91.10%	56.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.37%	23.44%	24.73%	24.40%	22.44%	34.83%	31.59%	-
YoY %	12.50%	-5.22%	1.35%	8.73%	-35.57%	10.26%	-	-
Horiz. %	83.48%	74.20%	78.28%	77.24%	71.04%	110.26%	100.00%	-
Total Cost	30,327	26,428	30,699	19,654	17,233	18,521	18,459	8.62%
YoY %	14.75%	-13.91%	56.20%	14.05%	-6.95%	0.34%	-	-
Horiz. %	164.29%	143.17%	166.31%	106.47%	93.36%	100.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	305,344	291,423	301,826	269,672	210,023	205,979	201,894	7.13%
YoY %	4.78%	-3.45%	11.92%	28.40%	1.96%	2.02%	-	-
Horiz. %	151.24%	144.34%	149.50%	133.57%	104.03%	102.02%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	10,529	7,022	14,038	7,022	5,563	5,474	6,774	7.62%
YoY %	49.94%	-49.98%	99.91%	26.23%	1.63%	-19.19%	-	-
Horiz. %	155.43%	103.66%	207.23%	103.66%	82.12%	80.81%	100.00%	-
Div Payout %	126.58%	74.18%	68.63%	87.41%	113.96%	181.82%	126.42%	-
YoY %	70.64%	8.09%	-21.48%	-23.30%	-37.32%	43.82%	-	-
Horiz. %	100.13%	58.68%	54.29%	69.14%	90.14%	143.82%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	305,344	291,423	301,826	269,672	210,023	205,979	201,894	7.13%
YoY %	4.78%	-3.45%	11.92%	28.40%	1.96%	2.02%	-	-
Horiz. %	151.24%	144.34%	149.50%	133.57%	104.03%	102.02%	100.00%	-
NOSH	70,194	70,222	70,192	70,227	69,544	68,431	67,749	0.59%
YoY %	-0.04%	0.04%	-0.05%	0.98%	1.63%	1.01%	-	-
Horiz. %	103.61%	103.65%	103.61%	103.66%	102.65%	101.01%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	24.87%	28.70%	43.44%	31.77%	24.03%	13.68%	22.50%	-
YoY %	-13.34%	-33.93%	36.73%	32.21%	75.66%	-39.20%	-	-
Horiz. %	110.53%	127.56%	193.07%	141.20%	106.80%	60.80%	100.00%	-
ROE	2.72%	3.25%	6.78%	2.98%	2.32%	1.46%	2.65%	-
YoY %	-16.31%	-52.06%	127.52%	28.45%	58.90%	-44.91%	-	-
Horiz. %	102.64%	122.64%	255.85%	112.45%	87.55%	55.09%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	57.50	52.78	77.32	41.02	32.62	31.36	35.16	8.53%
YoY %	8.94%	-31.74%	88.49%	25.75%	4.02%	-10.81%	-	-
Horiz. %	163.54%	150.11%	219.91%	116.67%	92.78%	89.19%	100.00%	-
EPS	11.85	13.48	29.14	11.44	7.02	4.40	7.91	6.96%
YoY %	-12.09%	-53.74%	154.72%	62.96%	59.55%	-44.37%	-	-
Horiz. %	149.81%	170.42%	368.39%	144.63%	88.75%	55.63%	100.00%	-
DPS	15.00	10.00	20.00	10.00	8.00	8.00	10.00	6.98%
YoY %	50.00%	-50.00%	100.00%	25.00%	0.00%	-20.00%	-	-
Horiz. %	150.00%	100.00%	200.00%	100.00%	80.00%	80.00%	100.00%	-
NAPS	4.35	4.15	4.30	3.84	3.02	3.01	2.98	6.50%
YoY %	4.82%	-3.49%	11.98%	27.15%	0.33%	1.01%	-	-
Horiz. %	145.97%	139.26%	144.30%	128.86%	101.34%	101.01%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 70,237
RPS	57.49	52.79	77.30	41.03	32.31	30.56	33.92	9.18%
YoY %	8.90%	-31.71%	88.40%	26.99%	5.73%	-9.91%	-	-
Horiz. %	169.49%	155.63%	227.89%	120.96%	95.25%	90.09%	100.00%	-
EPS	11.85	13.48	29.13	11.44	6.95	4.29	7.63	7.60%
YoY %	-12.09%	-53.72%	154.63%	64.60%	62.00%	-43.77%	-	-
Horiz. %	155.31%	176.67%	381.78%	149.93%	91.09%	56.23%	100.00%	-
DPS	15.00	10.00	19.99	10.00	7.92	7.80	9.65	7.62%
YoY %	50.00%	-49.97%	99.90%	26.26%	1.54%	-19.17%	-	-
Horiz. %	155.44%	103.63%	207.15%	103.63%	82.07%	80.83%	100.00%	-
NAPS	4.3489	4.1507	4.2988	3.8409	2.9913	2.9337	2.8755	7.13%
YoY %	4.78%	-3.45%	11.92%	28.40%	1.96%	2.02%	-	-
Horiz. %	151.24%	144.35%	149.50%	133.57%	104.03%	102.02%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	4.56	3.90	4.60	3.56	2.70	2.29	2.28	-
P/RPS	7.93	7.39	5.95	8.68	8.28	7.30	6.49	3.39%
YoY %	7.31%	24.20%	-31.45%	4.83%	13.42%	12.48%	-	-
Horiz. %	122.19%	113.87%	91.68%	133.74%	127.58%	112.48%	100.00%	-
P/EPS	38.48	28.93	15.79	31.12	38.46	52.05	28.82	4.93%
YoY %	33.01%	83.22%	-49.26%	-19.08%	-26.11%	80.60%	-	-
Horiz. %	133.52%	100.38%	54.79%	107.98%	133.45%	180.60%	100.00%	-
EY	2.60	3.46	6.33	3.21	2.60	1.92	3.47	-4.69%
YoY %	-24.86%	-45.34%	97.20%	23.46%	35.42%	-44.67%	-	-
Horiz. %	74.93%	99.71%	182.42%	92.51%	74.93%	55.33%	100.00%	-
DY	3.29	2.56	4.35	2.81	2.96	3.49	4.39	-4.69%
YoY %	28.52%	-41.15%	54.80%	-5.07%	-15.19%	-20.50%	-	-
Horiz. %	74.94%	58.31%	99.09%	64.01%	67.43%	79.50%	100.00%	-
P/NAPS	1.05	0.94	1.07	0.93	0.89	0.76	0.77	5.30%
YoY %	11.70%	-12.15%	15.05%	4.49%	17.11%	-1.30%	-	-
Horiz. %	136.36%	122.08%	138.96%	120.78%	115.58%	98.70%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	27/08/10	28/08/09	29/08/08	24/08/07	29/08/06	26/08/05	16/08/04	-
Price	4.98	4.03	4.00	3.50	2.87	2.40	2.22	-
P/RPS	8.66	7.64	5.17	8.53	8.80	7.65	6.31	5.41%
YoY %	13.35%	47.78%	-39.39%	-3.07%	15.03%	21.24%	-	-
Horiz. %	137.24%	121.08%	81.93%	135.18%	139.46%	121.24%	100.00%	-
P/EPS	42.03	29.90	13.73	30.59	40.88	54.55	28.07	6.95%
YoY %	40.57%	117.77%	-55.12%	-25.17%	-25.06%	94.34%	-	-
Horiz. %	149.73%	106.52%	48.91%	108.98%	145.64%	194.34%	100.00%	-
EY	2.38	3.34	7.29	3.27	2.45	1.83	3.56	-6.48%
YoY %	-28.74%	-54.18%	122.94%	33.47%	33.88%	-48.60%	-	-
Horiz. %	66.85%	93.82%	204.78%	91.85%	68.82%	51.40%	100.00%	-
DY	3.01	2.48	5.00	2.86	2.79	3.33	4.50	-6.47%
YoY %	21.37%	-50.40%	74.83%	2.51%	-16.22%	-26.00%	-	-
Horiz. %	66.89%	55.11%	111.11%	63.56%	62.00%	74.00%	100.00%	-
P/NAPS	1.14	0.97	0.93	0.91	0.95	0.80	0.74	7.46%
YoY %	17.53%	4.30%	2.20%	-4.21%	18.75%	8.11%	-	-
Horiz. %	154.05%	131.08%	125.68%	122.97%	128.38%	108.11%	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