[NSOP] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 94.86%
YoY- 60.66%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 60,740 58,188 85,917 49,794 37,382 33,999 38,842 7.73%
PBT 22,594 23,224 45,105 24,078 14,593 8,015 14,213 8.02%
Tax -5,756 -5,331 -11,408 -5,973 -3,410 -2,810 -4,960 2.51%
NP 16,838 17,893 33,697 18,105 11,183 5,205 9,253 10.48%
-
NP to SH 14,252 15,577 28,208 15,655 9,744 5,100 9,253 7.46%
-
Tax Rate 25.48% 22.95% 25.29% 24.81% 23.37% 35.06% 34.90% -
Total Cost 43,902 40,295 52,220 31,689 26,199 28,794 29,589 6.79%
-
Net Worth 313,824 298,342 309,599 277,999 215,525 207,981 206,376 7.23%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 22,466 17,549 28,081 17,550 11,159 10,982 12,898 9.68%
Div Payout % 157.64% 112.66% 99.55% 112.11% 114.53% 215.34% 139.40% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 313,824 298,342 309,599 277,999 215,525 207,981 206,376 7.23%
NOSH 70,206 70,198 70,204 70,201 69,749 68,640 67,887 0.56%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 27.72% 30.75% 39.22% 36.36% 29.92% 15.31% 23.82% -
ROE 4.54% 5.22% 9.11% 5.63% 4.52% 2.45% 4.48% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 86.52 82.89 122.38 70.93 53.59 49.53 57.22 7.13%
EPS 20.30 22.19 40.18 22.30 13.97 7.43 13.63 6.86%
DPS 32.00 25.00 40.00 25.00 16.00 16.00 19.00 9.07%
NAPS 4.47 4.25 4.41 3.96 3.09 3.03 3.04 6.63%
Adjusted Per Share Value based on latest NOSH - 70,174
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 86.52 82.89 122.39 70.93 53.25 48.43 55.33 7.73%
EPS 20.30 22.19 40.18 22.30 13.88 7.26 13.18 7.46%
DPS 32.00 25.00 40.00 25.00 15.90 15.64 18.37 9.68%
NAPS 4.4703 4.2498 4.4101 3.96 3.0701 2.9626 2.9398 7.23%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 4.94 4.20 3.68 3.60 2.82 2.55 2.33 -
P/RPS 5.71 5.07 3.01 5.08 5.26 5.15 4.07 5.80%
P/EPS 24.33 18.93 9.16 16.14 20.19 34.32 17.09 6.06%
EY 4.11 5.28 10.92 6.19 4.95 2.91 5.85 -5.71%
DY 6.48 5.95 10.87 6.94 5.67 6.27 8.15 -3.74%
P/NAPS 1.11 0.99 0.83 0.91 0.91 0.84 0.77 6.28%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 23/11/09 28/11/08 30/11/07 28/11/06 29/11/05 30/11/04 -
Price 5.10 4.18 3.10 4.00 2.92 2.50 2.40 -
P/RPS 5.89 5.04 2.53 5.64 5.45 5.05 4.19 5.83%
P/EPS 25.12 18.84 7.72 17.94 20.90 33.65 17.61 6.09%
EY 3.98 5.31 12.96 5.58 4.78 2.97 5.68 -5.75%
DY 6.27 5.98 12.90 6.25 5.48 6.40 7.92 -3.81%
P/NAPS 1.14 0.98 0.70 1.01 0.94 0.83 0.79 6.30%

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