[NSOP] YoY Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -75.4%
YoY- 185.12%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 27,996 19,206 15,717 24,897 13,348 10,256 10,324 18.07%
PBT 14,544 6,262 2,950 14,293 4,855 3,400 2,642 32.86%
Tax -3,537 -1,796 -1,337 -3,676 -1,291 -748 -846 26.91%
NP 11,007 4,466 1,613 10,617 3,564 2,652 1,796 35.25%
-
NP to SH 9,704 3,953 1,696 9,389 3,293 2,419 1,796 32.44%
-
Tax Rate 24.32% 28.68% 45.32% 25.72% 26.59% 22.00% 32.02% -
Total Cost 16,989 14,740 14,104 14,280 9,784 7,604 8,528 12.16%
-
Net Worth 327,913 309,639 288,039 300,560 271,023 211,314 208,964 7.79%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 12,639 10,531 7,008 14,044 7,021 5,560 5,463 14.99%
Div Payout % 130.25% 266.43% 413.22% 149.59% 213.22% 229.89% 304.18% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 327,913 309,639 288,039 300,560 271,023 211,314 208,964 7.79%
NOSH 70,217 70,213 70,082 70,224 70,213 69,511 68,288 0.46%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 39.32% 23.25% 10.26% 42.64% 26.70% 25.86% 17.40% -
ROE 2.96% 1.28% 0.59% 3.12% 1.22% 1.14% 0.86% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 39.87 27.35 22.43 35.45 19.01 14.75 15.12 17.53%
EPS 13.82 5.63 2.42 13.37 4.69 3.48 2.63 31.83%
DPS 18.00 15.00 10.00 20.00 10.00 8.00 8.00 14.46%
NAPS 4.67 4.41 4.11 4.28 3.86 3.04 3.06 7.29%
Adjusted Per Share Value based on latest NOSH - 70,224
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 39.88 27.36 22.39 35.46 19.01 14.61 14.71 18.07%
EPS 13.82 5.63 2.42 13.37 4.69 3.45 2.56 32.43%
DPS 18.00 15.00 9.98 20.01 10.00 7.92 7.78 14.99%
NAPS 4.671 4.4107 4.103 4.2814 3.8606 3.0101 2.9766 7.79%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 5.24 4.54 3.52 4.06 3.14 2.57 2.33 -
P/RPS 13.14 16.60 15.70 11.45 16.52 17.42 15.41 -2.61%
P/EPS 37.92 80.64 145.45 30.37 66.95 73.85 88.59 -13.18%
EY 2.64 1.24 0.69 3.29 1.49 1.35 1.13 15.18%
DY 3.44 3.30 2.84 4.93 3.18 3.11 3.43 0.04%
P/NAPS 1.12 1.03 0.86 0.95 0.81 0.85 0.76 6.67%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 27/05/11 26/05/10 28/05/09 30/05/08 25/05/07 26/05/06 30/05/05 -
Price 5.35 4.34 3.98 4.68 3.54 2.68 2.34 -
P/RPS 13.42 15.87 17.75 13.20 18.62 18.16 15.48 -2.35%
P/EPS 38.71 77.09 164.46 35.00 75.48 77.01 88.97 -12.94%
EY 2.58 1.30 0.61 2.86 1.32 1.30 1.12 14.91%
DY 3.36 3.46 2.51 4.27 2.82 2.99 3.42 -0.29%
P/NAPS 1.15 0.98 0.97 1.09 0.92 0.88 0.76 7.14%

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