[NSOP] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock

[NSOP] NEGRI SEMBILAN OIL PALMS BHD

Announcement Date

28-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Sep-2008 [#3]

Profit Trend

QoQ- 37.91%

YoY- 80.19%

Quarter Report

Quarterly Report - 30 September 2008.pdf

Latest QR

Upcoming QR

NSOP's Result

NSOP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Cumulative Result
Revenue	87,646	60,740	58,188	85,917	49,794	37,382	33,999	17.08%
YoY %	44.30%	4.39%	-32.27%	72.54%	33.20%	9.95%	-	-
Horiz. %	257.79%	178.65%	171.15%	252.70%	146.46%	109.95%	100.00%	-
PBT	46,268	22,594	23,224	45,105	24,078	14,593	8,015	33.91%
YoY %	104.78%	-2.71%	-48.51%	87.33%	65.00%	82.07%	-	-
Horiz. %	577.27%	281.90%	289.76%	562.76%	300.41%	182.07%	100.00%	-
Tax	-11,250	-5,756	-5,331	-11,408	-5,973	-3,410	-2,810	25.99%
YoY %	-95.45%	-7.97%	53.27%	-90.99%	-75.16%	-21.35%	-	-
Horiz. %	400.36%	204.84%	189.72%	405.98%	212.56%	121.35%	100.00%	-
NP	35,018	16,838	17,893	33,697	18,105	11,183	5,205	37.37%
YoY %	107.97%	-5.90%	-46.90%	86.12%	61.90%	114.85%	-	-
Horiz. %	672.78%	323.50%	343.77%	647.40%	347.84%	214.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,129	14,252	15,577	28,208	15,655	9,744	5,100	33.68%
YoY %	104.39%	-8.51%	-44.78%	80.19%	60.66%	91.06%	-	-
Horiz. %	571.16%	279.45%	305.43%	553.10%	306.96%	191.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.31%	25.48%	22.95%	25.29%	24.81%	23.37%	35.06%	-
YoY %	-4.59%	11.02%	-9.25%	1.93%	6.16%	-33.34%	-	-
Horiz. %	69.34%	72.68%	65.46%	72.13%	70.76%	66.66%	100.00%	-
Total Cost	52,628	43,902	40,295	52,220	31,689	26,199	28,794	10.56%
YoY %	19.88%	8.95%	-22.84%	64.79%	20.95%	-9.01%	-	-
Horiz. %	182.77%	152.47%	139.94%	181.36%	110.05%	90.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	334,888	313,824	298,342	309,599	277,999	215,525	207,981	8.25%
YoY %	6.71%	5.19%	-3.64%	11.37%	28.99%	3.63%	-	-
Horiz. %	161.02%	150.89%	143.45%	148.86%	133.67%	103.63%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	29,487	22,466	17,549	28,081	17,550	11,159	10,982	17.88%
YoY %	31.25%	28.02%	-37.51%	60.01%	57.27%	1.61%	-	-
Horiz. %	268.50%	204.57%	159.80%	255.70%	159.81%	101.61%	100.00%	-
Div Payout %	101.23%	157.64%	112.66%	99.55%	112.11%	114.53%	215.34%	-
YoY %	-35.78%	39.93%	13.17%	-11.20%	-2.11%	-46.81%	-	-
Horiz. %	47.01%	73.21%	52.32%	46.23%	52.06%	53.19%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	334,888	313,824	298,342	309,599	277,999	215,525	207,981	8.25%
YoY %	6.71%	5.19%	-3.64%	11.37%	28.99%	3.63%	-	-
Horiz. %	161.02%	150.89%	143.45%	148.86%	133.67%	103.63%	100.00%	-
NOSH	70,207	70,206	70,198	70,204	70,201	69,749	68,640	0.37%
YoY %	0.00%	0.01%	-0.01%	0.00%	0.65%	1.62%	-	-
Horiz. %	102.28%	102.28%	102.27%	102.28%	102.27%	101.62%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	39.95%	27.72%	30.75%	39.22%	36.36%	29.92%	15.31%	-
YoY %	44.12%	-9.85%	-21.60%	7.87%	21.52%	95.43%	-	-
Horiz. %	260.94%	181.06%	200.85%	256.17%	237.49%	195.43%	100.00%	-
ROE	8.70%	4.54%	5.22%	9.11%	5.63%	4.52%	2.45%	-
YoY %	91.63%	-13.03%	-42.70%	61.81%	24.56%	84.49%	-	-
Horiz. %	355.10%	185.31%	213.06%	371.84%	229.80%	184.49%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	124.84	86.52	82.89	122.38	70.93	53.59	49.53	16.64%
YoY %	44.29%	4.38%	-32.27%	72.54%	32.36%	8.20%	-	-
Horiz. %	252.05%	174.68%	167.35%	247.08%	143.21%	108.20%	100.00%	-
EPS	41.49	20.30	22.19	40.18	22.30	13.97	7.43	33.17%
YoY %	104.38%	-8.52%	-44.77%	80.18%	59.63%	88.02%	-	-
Horiz. %	558.41%	273.22%	298.65%	540.78%	300.13%	188.02%	100.00%	-
DPS	42.00	32.00	25.00	40.00	25.00	16.00	16.00	17.44%
YoY %	31.25%	28.00%	-37.50%	60.00%	56.25%	0.00%	-	-
Horiz. %	262.50%	200.00%	156.25%	250.00%	156.25%	100.00%	100.00%	-
NAPS	4.77	4.47	4.25	4.41	3.96	3.09	3.03	7.85%
YoY %	6.71%	5.18%	-3.63%	11.36%	28.16%	1.98%	-	-
Horiz. %	157.43%	147.52%	140.26%	145.54%	130.69%	101.98%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 70,171
RPS	124.83	86.51	82.88	122.37	70.92	53.24	48.42	17.08%
YoY %	44.30%	4.38%	-32.27%	72.55%	33.21%	9.95%	-	-
Horiz. %	257.81%	178.67%	171.17%	252.73%	146.47%	109.95%	100.00%	-
EPS	41.49	20.30	22.19	40.18	22.30	13.88	7.26	33.69%
YoY %	104.38%	-8.52%	-44.77%	80.18%	60.66%	91.18%	-	-
Horiz. %	571.49%	279.61%	305.65%	553.44%	307.16%	191.18%	100.00%	-
DPS	42.00	32.00	25.00	40.00	25.00	15.89	15.64	17.88%
YoY %	31.25%	28.00%	-37.50%	60.00%	57.33%	1.60%	-	-
Horiz. %	268.54%	204.60%	159.85%	255.75%	159.85%	101.60%	100.00%	-
NAPS	4.7697	4.4697	4.2492	4.4095	3.9595	3.0697	2.9622	8.25%
YoY %	6.71%	5.19%	-3.64%	11.37%	28.99%	3.63%	-	-
Horiz. %	161.02%	150.89%	143.45%	148.86%	133.67%	103.63%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	5.09	4.94	4.20	3.68	3.60	2.82	2.55	-
P/RPS	4.08	5.71	5.07	3.01	5.08	5.26	5.15	-3.80%
YoY %	-28.55%	12.62%	68.44%	-40.75%	-3.42%	2.14%	-	-
Horiz. %	79.22%	110.87%	98.45%	58.45%	98.64%	102.14%	100.00%	-
P/EPS	12.27	24.33	18.93	9.16	16.14	20.19	34.32	-15.74%
YoY %	-49.57%	28.53%	106.66%	-43.25%	-20.06%	-41.17%	-	-
Horiz. %	35.75%	70.89%	55.16%	26.69%	47.03%	58.83%	100.00%	-
EY	8.15	4.11	5.28	10.92	6.19	4.95	2.91	18.71%
YoY %	98.30%	-22.16%	-51.65%	76.41%	25.05%	70.10%	-	-
Horiz. %	280.07%	141.24%	181.44%	375.26%	212.71%	170.10%	100.00%	-
DY	8.25	6.48	5.95	10.87	6.94	5.67	6.27	4.67%
YoY %	27.31%	8.91%	-45.26%	56.63%	22.40%	-9.57%	-	-
Horiz. %	131.58%	103.35%	94.90%	173.37%	110.69%	90.43%	100.00%	-
P/NAPS	1.07	1.11	0.99	0.83	0.91	0.91	0.84	4.11%
YoY %	-3.60%	12.12%	19.28%	-8.79%	0.00%	8.33%	-	-
Horiz. %	127.38%	132.14%	117.86%	98.81%	108.33%	108.33%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	25/11/11	26/11/10	23/11/09	28/11/08	30/11/07	28/11/06	29/11/05	-
Price	5.40	5.10	4.18	3.10	4.00	2.92	2.50	-
P/RPS	4.33	5.89	5.04	2.53	5.64	5.45	5.05	-2.52%
YoY %	-26.49%	16.87%	99.21%	-55.14%	3.49%	7.92%	-	-
Horiz. %	85.74%	116.63%	99.80%	50.10%	111.68%	107.92%	100.00%	-
P/EPS	13.02	25.12	18.84	7.72	17.94	20.90	33.65	-14.63%
YoY %	-48.17%	33.33%	144.04%	-56.97%	-14.16%	-37.89%	-	-
Horiz. %	38.69%	74.65%	55.99%	22.94%	53.31%	62.11%	100.00%	-
EY	7.68	3.98	5.31	12.96	5.58	4.78	2.97	17.14%
YoY %	92.96%	-25.05%	-59.03%	132.26%	16.74%	60.94%	-	-
Horiz. %	258.59%	134.01%	178.79%	436.36%	187.88%	160.94%	100.00%	-
DY	7.78	6.27	5.98	12.90	6.25	5.48	6.40	3.30%
YoY %	24.08%	4.85%	-53.64%	106.40%	14.05%	-14.37%	-	-
Horiz. %	121.56%	97.97%	93.44%	201.56%	97.66%	85.62%	100.00%	-
P/NAPS	1.13	1.14	0.98	0.70	1.01	0.94	0.83	5.27%
YoY %	-0.88%	16.33%	40.00%	-30.69%	7.45%	13.25%	-	-
Horiz. %	136.14%	137.35%	118.07%	84.34%	121.69%	113.25%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos