[NSOP] YoY Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 59.9%
YoY- -37.87%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 105,456 74,660 51,405 44,000 51,580 47,940 43,364 15.94%
PBT 29,117 58,709 20,281 11,716 18,258 19,198 13,288 13.95%
Tax -7,948 -14,241 -4,921 -2,956 -5,132 -6,330 -3,644 13.86%
NP 21,169 44,468 15,360 8,760 13,126 12,868 9,644 13.98%
-
NP to SH 16,519 38,163 13,307 8,155 13,126 12,868 9,644 9.37%
-
Tax Rate 27.30% 24.26% 24.26% 25.23% 28.11% 32.97% 27.42% -
Total Cost 84,287 30,192 36,045 35,240 38,454 35,072 33,720 16.48%
-
Net Worth 287,836 292,022 264,044 206,969 205,964 198,790 191,311 7.03%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 28,081 17,549 - - 12,915 10,006 5,856 29.82%
Div Payout % 170.00% 45.99% - - 98.39% 77.76% 60.73% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 287,836 292,022 264,044 206,969 205,964 198,790 191,311 7.03%
NOSH 70,203 70,197 69,853 68,760 67,975 66,708 65,071 1.27%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 20.07% 59.56% 29.88% 19.91% 25.45% 26.84% 22.24% -
ROE 5.74% 13.07% 5.04% 3.94% 6.37% 6.47% 5.04% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 150.21 106.36 73.59 63.99 75.88 71.87 66.64 14.49%
EPS 23.53 54.36 19.05 11.86 19.31 19.29 14.82 8.00%
DPS 40.00 25.00 0.00 0.00 19.00 15.00 9.00 28.19%
NAPS 4.10 4.16 3.78 3.01 3.03 2.98 2.94 5.69%
Adjusted Per Share Value based on latest NOSH - 69,117
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 150.20 106.34 73.21 62.67 73.46 68.28 61.76 15.94%
EPS 23.53 54.35 18.95 11.61 18.69 18.33 13.74 9.37%
DPS 40.00 25.00 0.00 0.00 18.39 14.25 8.34 29.83%
NAPS 4.0996 4.1592 3.7607 2.9478 2.9335 2.8313 2.7248 7.03%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 3.20 4.20 2.98 2.41 2.31 2.30 2.03 -
P/RPS 2.13 3.95 4.05 3.77 3.04 3.20 3.05 -5.80%
P/EPS 13.60 7.73 15.64 20.32 11.96 11.92 13.70 -0.12%
EY 7.35 12.94 6.39 4.92 8.36 8.39 7.30 0.11%
DY 12.50 5.95 0.00 0.00 8.23 6.52 4.43 18.85%
P/NAPS 0.78 1.01 0.79 0.80 0.76 0.77 0.69 2.06%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 29/02/08 28/02/07 28/02/06 25/02/05 25/02/04 24/02/03 -
Price 3.52 4.46 3.06 2.57 2.30 2.37 2.05 -
P/RPS 2.34 4.19 4.16 4.02 3.03 3.30 3.08 -4.47%
P/EPS 14.96 8.20 16.06 21.67 11.91 12.29 13.83 1.31%
EY 6.68 12.19 6.23 4.61 8.40 8.14 7.23 -1.30%
DY 11.36 5.61 0.00 0.00 8.26 6.33 4.39 17.15%
P/NAPS 0.86 1.07 0.81 0.85 0.76 0.80 0.70 3.48%

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