[NSOP] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 99.59%
YoY- 91.06%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 58,188 85,917 49,794 37,382 33,999 38,842 35,932 8.35%
PBT 23,224 45,105 24,078 14,593 8,015 14,213 14,262 8.45%
Tax -5,331 -11,408 -5,973 -3,410 -2,810 -4,960 -4,589 2.52%
NP 17,893 33,697 18,105 11,183 5,205 9,253 9,673 10.78%
-
NP to SH 15,577 28,208 15,655 9,744 5,100 9,253 9,673 8.25%
-
Tax Rate 22.95% 25.29% 24.81% 23.37% 35.06% 34.90% 32.18% -
Total Cost 40,295 52,220 31,689 26,199 28,794 29,589 26,259 7.39%
-
Net Worth 298,342 309,599 277,999 215,525 207,981 206,376 200,772 6.81%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 17,549 28,081 17,550 11,159 10,982 12,898 9,972 9.86%
Div Payout % 112.66% 99.55% 112.11% 114.53% 215.34% 139.40% 103.09% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 298,342 309,599 277,999 215,525 207,981 206,376 200,772 6.81%
NOSH 70,198 70,204 70,201 69,749 68,640 67,887 66,481 0.91%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 30.75% 39.22% 36.36% 29.92% 15.31% 23.82% 26.92% -
ROE 5.22% 9.11% 5.63% 4.52% 2.45% 4.48% 4.82% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 82.89 122.38 70.93 53.59 49.53 57.22 54.05 7.37%
EPS 22.19 40.18 22.30 13.97 7.43 13.63 14.55 7.28%
DPS 25.00 40.00 25.00 16.00 16.00 19.00 15.00 8.87%
NAPS 4.25 4.41 3.96 3.09 3.03 3.04 3.02 5.85%
Adjusted Per Share Value based on latest NOSH - 70,057
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 82.88 122.37 70.92 53.24 48.42 55.32 51.18 8.35%
EPS 22.19 40.18 22.30 13.88 7.26 13.18 13.78 8.25%
DPS 25.00 40.00 25.00 15.89 15.64 18.37 14.20 9.87%
NAPS 4.2492 4.4095 3.9595 3.0697 2.9622 2.9394 2.8595 6.81%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 4.20 3.68 3.60 2.82 2.55 2.33 2.08 -
P/RPS 5.07 3.01 5.08 5.26 5.15 4.07 3.85 4.69%
P/EPS 18.93 9.16 16.14 20.19 34.32 17.09 14.30 4.78%
EY 5.28 10.92 6.19 4.95 2.91 5.85 7.00 -4.58%
DY 5.95 10.87 6.94 5.67 6.27 8.15 7.21 -3.14%
P/NAPS 0.99 0.83 0.91 0.91 0.84 0.77 0.69 6.19%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 23/11/09 28/11/08 30/11/07 28/11/06 29/11/05 30/11/04 28/11/03 -
Price 4.18 3.10 4.00 2.92 2.50 2.40 2.17 -
P/RPS 5.04 2.53 5.64 5.45 5.05 4.19 4.01 3.88%
P/EPS 18.84 7.72 17.94 20.90 33.65 17.61 14.91 3.97%
EY 5.31 12.96 5.58 4.78 2.97 5.68 6.71 -3.82%
DY 5.98 12.90 6.25 5.48 6.40 7.92 6.91 -2.37%
P/NAPS 0.98 0.70 1.01 0.94 0.83 0.79 0.72 5.26%

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