[NSOP] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 117.85%
YoY- 154.59%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 60,147 40,364 37,064 54,274 28,806 22,684 21,457 18.73%
PBT 32,908 13,631 13,892 31,322 12,106 7,028 4,505 39.27%
Tax -7,816 -3,594 -3,256 -7,747 -2,954 -1,577 -1,569 30.66%
NP 25,092 10,037 10,636 23,575 9,152 5,451 2,936 42.96%
-
NP to SH 21,070 8,318 9,466 20,454 8,034 4,882 3,011 38.28%
-
Tax Rate 23.75% 26.37% 23.44% 24.73% 24.40% 22.44% 34.83% -
Total Cost 35,055 30,327 26,428 30,699 19,654 17,233 18,521 11.21%
-
Net Worth 330,688 305,344 291,423 301,826 269,672 210,023 205,979 8.20%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 12,637 10,529 7,022 14,038 7,022 5,563 5,474 14.95%
Div Payout % 59.98% 126.58% 74.18% 68.63% 87.41% 113.96% 181.82% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 330,688 305,344 291,423 301,826 269,672 210,023 205,979 8.20%
NOSH 70,209 70,194 70,222 70,192 70,227 69,544 68,431 0.42%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 41.72% 24.87% 28.70% 43.44% 31.77% 24.03% 13.68% -
ROE 6.37% 2.72% 3.25% 6.78% 2.98% 2.32% 1.46% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 85.67 57.50 52.78 77.32 41.02 32.62 31.36 18.22%
EPS 30.01 11.85 13.48 29.14 11.44 7.02 4.40 37.69%
DPS 18.00 15.00 10.00 20.00 10.00 8.00 8.00 14.46%
NAPS 4.71 4.35 4.15 4.30 3.84 3.02 3.01 7.74%
Adjusted Per Share Value based on latest NOSH - 70,209
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 85.68 57.50 52.80 77.31 41.03 32.31 30.56 18.73%
EPS 30.01 11.85 13.48 29.14 11.44 6.95 4.29 38.27%
DPS 18.00 15.00 10.00 20.00 10.00 7.93 7.80 14.94%
NAPS 4.7105 4.3495 4.1512 4.2994 3.8414 2.9917 2.9341 8.20%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 5.40 4.56 3.90 4.60 3.56 2.70 2.29 -
P/RPS 6.30 7.93 7.39 5.95 8.68 8.28 7.30 -2.42%
P/EPS 17.99 38.48 28.93 15.79 31.12 38.46 52.05 -16.22%
EY 5.56 2.60 3.46 6.33 3.21 2.60 1.92 19.37%
DY 3.33 3.29 2.56 4.35 2.81 2.96 3.49 -0.77%
P/NAPS 1.15 1.05 0.94 1.07 0.93 0.89 0.76 7.14%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 27/08/10 28/08/09 29/08/08 24/08/07 29/08/06 26/08/05 -
Price 5.00 4.98 4.03 4.00 3.50 2.87 2.40 -
P/RPS 5.84 8.66 7.64 5.17 8.53 8.80 7.65 -4.39%
P/EPS 16.66 42.03 29.90 13.73 30.59 40.88 54.55 -17.92%
EY 6.00 2.38 3.34 7.29 3.27 2.45 1.83 21.87%
DY 3.60 3.01 2.48 5.00 2.86 2.79 3.33 1.30%
P/NAPS 1.06 1.14 0.97 0.93 0.91 0.95 0.80 4.79%

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