[NSOP] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -75.0%
YoY- 79.22%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 13,348 10,256 10,324 11,603 10,209 8,598 7,236 10.73%
PBT 4,855 3,400 2,642 4,690 2,608 1,296 379 52.93%
Tax -1,291 -748 -846 -1,473 -813 -280 -79 59.26%
NP 3,564 2,652 1,796 3,217 1,795 1,016 300 51.02%
-
NP to SH 3,293 2,419 1,796 3,217 1,795 1,016 300 49.05%
-
Tax Rate 26.59% 22.00% 32.02% 31.41% 31.17% 21.60% 20.84% -
Total Cost 9,784 7,604 8,528 8,386 8,414 7,582 6,936 5.89%
-
Net Worth 271,023 211,314 208,964 204,779 206,553 202,556 123,599 13.97%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 7,021 5,560 5,463 6,758 3,310 - - -
Div Payout % 213.22% 229.89% 304.18% 210.08% 184.41% - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 271,023 211,314 208,964 204,779 206,553 202,556 123,599 13.97%
NOSH 70,213 69,511 68,288 67,584 66,203 64,303 30,000 15.21%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 26.70% 25.86% 17.40% 27.73% 17.58% 11.82% 4.15% -
ROE 1.22% 1.14% 0.86% 1.57% 0.87% 0.50% 0.24% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 19.01 14.75 15.12 17.17 15.42 13.37 24.12 -3.88%
EPS 4.69 3.48 2.63 4.76 2.71 1.58 1.00 29.36%
DPS 10.00 8.00 8.00 10.00 5.00 0.00 0.00 -
NAPS 3.86 3.04 3.06 3.03 3.12 3.15 4.12 -1.08%
Adjusted Per Share Value based on latest NOSH - 67,584
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 19.01 14.61 14.70 16.53 14.54 12.25 10.31 10.73%
EPS 4.69 3.45 2.56 4.58 2.56 1.45 0.43 48.89%
DPS 10.00 7.92 7.78 9.63 4.71 0.00 0.00 -
NAPS 3.8601 3.0097 2.9762 2.9166 2.9419 2.885 1.7604 13.97%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 3.14 2.57 2.33 2.52 1.99 2.30 1.53 -
P/RPS 16.52 17.42 15.41 14.68 12.90 17.20 6.34 17.29%
P/EPS 66.95 73.85 88.59 52.94 73.39 145.57 153.00 -12.86%
EY 1.49 1.35 1.13 1.89 1.36 0.69 0.65 14.82%
DY 3.18 3.11 3.43 3.97 2.51 0.00 0.00 -
P/NAPS 0.81 0.85 0.76 0.83 0.64 0.73 0.37 13.94%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/05/07 26/05/06 30/05/05 28/05/04 30/05/03 24/05/02 21/05/01 -
Price 3.54 2.68 2.34 2.33 2.00 2.24 1.65 -
P/RPS 18.62 18.16 15.48 13.57 12.97 16.75 6.84 18.15%
P/EPS 75.48 77.01 88.97 48.95 73.76 141.77 165.00 -12.21%
EY 1.32 1.30 1.12 2.04 1.36 0.71 0.61 13.72%
DY 2.82 2.99 3.42 4.29 2.50 0.00 0.00 -
P/NAPS 0.92 0.88 0.76 0.77 0.64 0.71 0.40 14.88%

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