[NSOP] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 72.66%
YoY- -4.34%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 49,794 37,382 33,999 38,842 35,932 31,156 25,687 11.65%
PBT 24,078 14,593 8,015 14,213 14,262 8,027 22,600 1.06%
Tax -5,973 -3,410 -2,810 -4,960 -4,589 -1,996 -6,208 -0.64%
NP 18,105 11,183 5,205 9,253 9,673 6,031 16,392 1.66%
-
NP to SH 15,655 9,744 5,100 9,253 9,673 6,031 16,392 -0.76%
-
Tax Rate 24.81% 23.37% 35.06% 34.90% 32.18% 24.87% 27.47% -
Total Cost 31,689 26,199 28,794 29,589 26,259 25,125 9,295 22.66%
-
Net Worth 277,999 215,525 207,981 206,376 200,772 202,969 132,419 13.15%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 17,550 11,159 10,982 12,898 9,972 5,799 2,625 37.23%
Div Payout % 112.11% 114.53% 215.34% 139.40% 103.09% 96.16% 16.01% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 277,999 215,525 207,981 206,376 200,772 202,969 132,419 13.15%
NOSH 70,201 69,749 68,640 67,887 66,481 64,434 29,167 15.75%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 36.36% 29.92% 15.31% 23.82% 26.92% 19.36% 63.81% -
ROE 5.63% 4.52% 2.45% 4.48% 4.82% 2.97% 12.38% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 70.93 53.59 49.53 57.22 54.05 48.35 88.07 -3.54%
EPS 22.30 13.97 7.43 13.63 14.55 9.32 56.20 -14.27%
DPS 25.00 16.00 16.00 19.00 15.00 9.00 9.00 18.55%
NAPS 3.96 3.09 3.03 3.04 3.02 3.15 4.54 -2.25%
Adjusted Per Share Value based on latest NOSH - 68,196
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 70.92 53.24 48.42 55.32 51.18 44.37 36.59 11.65%
EPS 22.30 13.88 7.26 13.18 13.78 8.59 23.35 -0.76%
DPS 25.00 15.89 15.64 18.37 14.20 8.26 3.74 37.22%
NAPS 3.9595 3.0697 2.9622 2.9394 2.8595 2.8908 1.886 13.15%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 3.60 2.82 2.55 2.33 2.08 1.93 1.87 -
P/RPS 5.08 5.26 5.15 4.07 3.85 3.99 2.12 15.67%
P/EPS 16.14 20.19 34.32 17.09 14.30 20.62 3.33 30.07%
EY 6.19 4.95 2.91 5.85 7.00 4.85 30.05 -23.14%
DY 6.94 5.67 6.27 8.15 7.21 4.66 4.81 6.29%
P/NAPS 0.91 0.91 0.84 0.77 0.69 0.61 0.41 14.20%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 28/11/06 29/11/05 30/11/04 28/11/03 28/11/02 27/11/01 -
Price 4.00 2.92 2.50 2.40 2.17 2.06 2.01 -
P/RPS 5.64 5.45 5.05 4.19 4.01 4.26 2.28 16.28%
P/EPS 17.94 20.90 33.65 17.61 14.91 22.01 3.58 30.79%
EY 5.58 4.78 2.97 5.68 6.71 4.54 27.96 -23.54%
DY 6.25 5.48 6.40 7.92 6.91 4.37 4.48 5.70%
P/NAPS 1.01 0.94 0.83 0.79 0.72 0.65 0.44 14.84%

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