[NSOP] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 69.38%
YoY- -44.88%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 85,917 49,794 37,382 33,999 38,842 35,932 31,156 18.40%
PBT 45,105 24,078 14,593 8,015 14,213 14,262 8,027 33.30%
Tax -11,408 -5,973 -3,410 -2,810 -4,960 -4,589 -1,996 33.67%
NP 33,697 18,105 11,183 5,205 9,253 9,673 6,031 33.17%
-
NP to SH 28,208 15,655 9,744 5,100 9,253 9,673 6,031 29.28%
-
Tax Rate 25.29% 24.81% 23.37% 35.06% 34.90% 32.18% 24.87% -
Total Cost 52,220 31,689 26,199 28,794 29,589 26,259 25,125 12.95%
-
Net Worth 309,599 277,999 215,525 207,981 206,376 200,772 202,969 7.28%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 28,081 17,550 11,159 10,982 12,898 9,972 5,799 30.03%
Div Payout % 99.55% 112.11% 114.53% 215.34% 139.40% 103.09% 96.16% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 309,599 277,999 215,525 207,981 206,376 200,772 202,969 7.28%
NOSH 70,204 70,201 69,749 68,640 67,887 66,481 64,434 1.43%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 39.22% 36.36% 29.92% 15.31% 23.82% 26.92% 19.36% -
ROE 9.11% 5.63% 4.52% 2.45% 4.48% 4.82% 2.97% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 122.38 70.93 53.59 49.53 57.22 54.05 48.35 16.72%
EPS 40.18 22.30 13.97 7.43 13.63 14.55 9.32 27.54%
DPS 40.00 25.00 16.00 16.00 19.00 15.00 9.00 28.19%
NAPS 4.41 3.96 3.09 3.03 3.04 3.02 3.15 5.76%
Adjusted Per Share Value based on latest NOSH - 68,943
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 122.39 70.93 53.25 48.43 55.33 51.18 44.38 18.40%
EPS 40.18 22.30 13.88 7.26 13.18 13.78 8.59 29.29%
DPS 40.00 25.00 15.90 15.64 18.37 14.20 8.26 30.03%
NAPS 4.4101 3.96 3.0701 2.9626 2.9398 2.8599 2.8912 7.28%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 3.68 3.60 2.82 2.55 2.33 2.08 1.93 -
P/RPS 3.01 5.08 5.26 5.15 4.07 3.85 3.99 -4.58%
P/EPS 9.16 16.14 20.19 34.32 17.09 14.30 20.62 -12.63%
EY 10.92 6.19 4.95 2.91 5.85 7.00 4.85 14.47%
DY 10.87 6.94 5.67 6.27 8.15 7.21 4.66 15.14%
P/NAPS 0.83 0.91 0.91 0.84 0.77 0.69 0.61 5.26%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 30/11/07 28/11/06 29/11/05 30/11/04 28/11/03 28/11/02 -
Price 3.10 4.00 2.92 2.50 2.40 2.17 2.06 -
P/RPS 2.53 5.64 5.45 5.05 4.19 4.01 4.26 -8.31%
P/EPS 7.72 17.94 20.90 33.65 17.61 14.91 22.01 -16.00%
EY 12.96 5.58 4.78 2.97 5.68 6.71 4.54 19.08%
DY 12.90 6.25 5.48 6.40 7.92 6.91 4.37 19.75%
P/NAPS 0.70 1.01 0.94 0.83 0.79 0.72 0.65 1.24%

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