[NSOP] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
16-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -33.42%
YoY- -42.79%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 15,458 12,428 11,133 12,215 13,186 10,589 8,291 10.93%
PBT 7,251 3,628 1,863 3,144 5,502 2,497 4 248.98%
Tax -1,663 -829 -762 -1,002 -1,758 -710 -4 173.06%
NP 5,588 2,799 1,101 2,142 3,744 1,787 0 -
-
NP to SH 4,741 2,463 1,215 2,142 3,744 1,787 -97 -
-
Tax Rate 22.93% 22.85% 40.90% 31.87% 31.95% 28.43% 100.00% -
Total Cost 9,870 9,629 10,032 10,073 9,442 8,802 8,291 2.94%
-
Net Worth 269,710 210,715 206,618 202,639 207,013 203,126 131,273 12.74%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - 2,571 1,939 -
Div Payout % - - - - - 143.88% 0.00% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 269,710 210,715 206,618 202,639 207,013 203,126 131,273 12.74%
NOSH 70,237 69,773 68,644 67,999 66,350 64,280 32,333 13.79%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 36.15% 22.52% 9.89% 17.54% 28.39% 16.88% 0.00% -
ROE 1.76% 1.17% 0.59% 1.06% 1.81% 0.88% -0.07% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 22.01 17.81 16.22 17.96 19.87 16.47 25.64 -2.51%
EPS 6.75 3.53 1.77 3.15 5.65 2.78 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 4.00 6.00 -
NAPS 3.84 3.02 3.01 2.98 3.12 3.16 4.06 -0.92%
Adjusted Per Share Value based on latest NOSH - 67,999
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 22.02 17.70 15.86 17.40 18.78 15.08 11.81 10.93%
EPS 6.75 3.51 1.73 3.05 5.33 2.55 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 3.66 2.76 -
NAPS 3.8414 3.0012 2.9428 2.8861 2.9484 2.8931 1.8697 12.74%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 3.56 2.70 2.29 2.28 2.02 2.13 1.70 -
P/RPS 16.18 15.16 14.12 12.69 10.16 12.93 6.63 16.02%
P/EPS 52.74 76.49 129.38 72.38 35.80 76.62 -566.67 -
EY 1.90 1.31 0.77 1.38 2.79 1.31 -0.18 -
DY 0.00 0.00 0.00 0.00 0.00 1.88 3.53 -
P/NAPS 0.93 0.89 0.76 0.77 0.65 0.67 0.42 14.15%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 24/08/07 29/08/06 26/08/05 16/08/04 22/08/03 22/08/02 24/08/01 -
Price 3.50 2.87 2.40 2.22 2.13 2.16 2.18 -
P/RPS 15.90 16.11 14.80 12.36 10.72 13.11 8.50 10.99%
P/EPS 51.85 81.30 135.59 70.48 37.75 77.70 -726.67 -
EY 1.93 1.23 0.74 1.42 2.65 1.29 -0.14 -
DY 0.00 0.00 0.00 0.00 0.00 1.85 2.75 -
P/NAPS 0.91 0.95 0.80 0.74 0.68 0.68 0.54 9.08%

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