[NSOP] YoY Quarter Result on 30-Jun-2005 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -32.35%
YoY- -43.28%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 29,377 15,458 12,428 11,133 12,215 13,186 10,589 18.51%
PBT 17,029 7,251 3,628 1,863 3,144 5,502 2,497 37.66%
Tax -4,071 -1,663 -829 -762 -1,002 -1,758 -710 33.74%
NP 12,958 5,588 2,799 1,101 2,142 3,744 1,787 39.08%
-
NP to SH 11,065 4,741 2,463 1,215 2,142 3,744 1,787 35.47%
-
Tax Rate 23.91% 22.93% 22.85% 40.90% 31.87% 31.95% 28.43% -
Total Cost 16,419 9,870 9,629 10,032 10,073 9,442 8,802 10.93%
-
Net Worth 301,900 269,710 210,715 206,618 202,639 207,013 203,126 6.82%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - 2,571 -
Div Payout % - - - - - - 143.88% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 301,900 269,710 210,715 206,618 202,639 207,013 203,126 6.82%
NOSH 70,209 70,237 69,773 68,644 67,999 66,350 64,280 1.47%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 44.11% 36.15% 22.52% 9.89% 17.54% 28.39% 16.88% -
ROE 3.67% 1.76% 1.17% 0.59% 1.06% 1.81% 0.88% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 41.84 22.01 17.81 16.22 17.96 19.87 16.47 16.79%
EPS 15.76 6.75 3.53 1.77 3.15 5.65 2.78 33.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 4.30 3.84 3.02 3.01 2.98 3.12 3.16 5.26%
Adjusted Per Share Value based on latest NOSH - 68,644
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 41.84 22.02 17.70 15.86 17.40 18.78 15.08 18.52%
EPS 15.76 6.75 3.51 1.73 3.05 5.33 2.55 35.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.66 -
NAPS 4.2999 3.8414 3.0012 2.9428 2.8861 2.9484 2.8931 6.82%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 4.60 3.56 2.70 2.29 2.28 2.02 2.13 -
P/RPS 10.99 16.18 15.16 14.12 12.69 10.16 12.93 -2.67%
P/EPS 29.19 52.74 76.49 129.38 72.38 35.80 76.62 -14.84%
EY 3.43 1.90 1.31 0.77 1.38 2.79 1.31 17.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.88 -
P/NAPS 1.07 0.93 0.89 0.76 0.77 0.65 0.67 8.10%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 24/08/07 29/08/06 26/08/05 16/08/04 22/08/03 22/08/02 -
Price 4.00 3.50 2.87 2.40 2.22 2.13 2.16 -
P/RPS 9.56 15.90 16.11 14.80 12.36 10.72 13.11 -5.12%
P/EPS 25.38 51.85 81.30 135.59 70.48 37.75 77.70 -16.99%
EY 3.94 1.93 1.23 0.74 1.42 2.65 1.29 20.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.85 -
P/NAPS 0.93 0.91 0.95 0.80 0.74 0.68 0.68 5.35%

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