[NSOP] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 74.63%
YoY- 60.39%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 37,382 33,999 38,842 35,932 31,156 25,687 29,995 3.73%
PBT 14,593 8,015 14,213 14,262 8,027 22,600 4,554 21.40%
Tax -3,410 -2,810 -4,960 -4,589 -1,996 -6,208 -1,331 16.96%
NP 11,183 5,205 9,253 9,673 6,031 16,392 3,223 23.02%
-
NP to SH 9,744 5,100 9,253 9,673 6,031 16,392 3,223 20.23%
-
Tax Rate 23.37% 35.06% 34.90% 32.18% 24.87% 27.47% 29.23% -
Total Cost 26,199 28,794 29,589 26,259 25,125 9,295 26,772 -0.35%
-
Net Worth 215,525 207,981 206,376 200,772 202,969 132,419 121,595 10.00%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 11,159 10,982 12,898 9,972 5,799 2,625 2,344 29.68%
Div Payout % 114.53% 215.34% 139.40% 103.09% 96.16% 16.01% 72.73% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 215,525 207,981 206,376 200,772 202,969 132,419 121,595 10.00%
NOSH 69,749 68,640 67,887 66,481 64,434 29,167 29,300 15.54%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 29.92% 15.31% 23.82% 26.92% 19.36% 63.81% 10.75% -
ROE 4.52% 2.45% 4.48% 4.82% 2.97% 12.38% 2.65% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 53.59 49.53 57.22 54.05 48.35 88.07 102.37 -10.22%
EPS 13.97 7.43 13.63 14.55 9.32 56.20 11.00 4.06%
DPS 16.00 16.00 19.00 15.00 9.00 9.00 8.00 12.24%
NAPS 3.09 3.03 3.04 3.02 3.15 4.54 4.15 -4.79%
Adjusted Per Share Value based on latest NOSH - 66,893
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 53.25 48.43 55.33 51.18 44.38 36.59 42.73 3.73%
EPS 13.88 7.26 13.18 13.78 8.59 23.35 4.59 20.24%
DPS 15.90 15.64 18.37 14.20 8.26 3.74 3.34 29.68%
NAPS 3.0701 2.9626 2.9398 2.8599 2.8912 1.8863 1.7321 10.00%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 2.82 2.55 2.33 2.08 1.93 1.87 1.87 -
P/RPS 5.26 5.15 4.07 3.85 3.99 2.12 1.83 19.23%
P/EPS 20.19 34.32 17.09 14.30 20.62 3.33 17.00 2.90%
EY 4.95 2.91 5.85 7.00 4.85 30.05 5.88 -2.82%
DY 5.67 6.27 8.15 7.21 4.66 4.81 4.28 4.79%
P/NAPS 0.91 0.84 0.77 0.69 0.61 0.41 0.45 12.44%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 29/11/05 30/11/04 28/11/03 28/11/02 27/11/01 29/11/00 -
Price 2.92 2.50 2.40 2.17 2.06 2.01 1.82 -
P/RPS 5.45 5.05 4.19 4.01 4.26 2.28 1.78 20.49%
P/EPS 20.90 33.65 17.61 14.91 22.01 3.58 16.55 3.96%
EY 4.78 2.97 5.68 6.71 4.54 27.96 6.04 -3.82%
DY 5.48 6.40 7.92 6.91 4.37 4.48 4.40 3.72%
P/NAPS 0.94 0.83 0.79 0.72 0.65 0.44 0.44 13.48%

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