[NSOP] YoY Quarter Result on 30-Jun-2006 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 1.82%
YoY- 102.72%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 21,347 29,377 15,458 12,428 11,133 12,215 13,186 8.35%
PBT 10,942 17,029 7,251 3,628 1,863 3,144 5,502 12.12%
Tax -1,919 -4,071 -1,663 -829 -762 -1,002 -1,758 1.46%
NP 9,023 12,958 5,588 2,799 1,101 2,142 3,744 15.77%
-
NP to SH 7,770 11,065 4,741 2,463 1,215 2,142 3,744 12.92%
-
Tax Rate 17.54% 23.91% 22.93% 22.85% 40.90% 31.87% 31.95% -
Total Cost 12,324 16,419 9,870 9,629 10,032 10,073 9,442 4.53%
-
Net Worth 291,287 301,900 269,710 210,715 206,618 202,639 207,013 5.85%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 291,287 301,900 269,710 210,715 206,618 202,639 207,013 5.85%
NOSH 70,189 70,209 70,237 69,773 68,644 67,999 66,350 0.94%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 42.27% 44.11% 36.15% 22.52% 9.89% 17.54% 28.39% -
ROE 2.67% 3.67% 1.76% 1.17% 0.59% 1.06% 1.81% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 30.41 41.84 22.01 17.81 16.22 17.96 19.87 7.34%
EPS 11.07 15.76 6.75 3.53 1.77 3.15 5.65 11.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.15 4.30 3.84 3.02 3.01 2.98 3.12 4.86%
Adjusted Per Share Value based on latest NOSH - 69,773
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 30.41 41.85 22.02 17.70 15.86 17.40 18.78 8.35%
EPS 11.07 15.76 6.75 3.51 1.73 3.05 5.33 12.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1493 4.3005 3.8419 3.0016 2.9432 2.8865 2.9488 5.85%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 3.90 4.60 3.56 2.70 2.29 2.28 2.02 -
P/RPS 12.82 10.99 16.18 15.16 14.12 12.69 10.16 3.94%
P/EPS 35.23 29.19 52.74 76.49 129.38 72.38 35.80 -0.26%
EY 2.84 3.43 1.90 1.31 0.77 1.38 2.79 0.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.07 0.93 0.89 0.76 0.77 0.65 6.33%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 29/08/08 24/08/07 29/08/06 26/08/05 16/08/04 22/08/03 -
Price 4.03 4.00 3.50 2.87 2.40 2.22 2.13 -
P/RPS 13.25 9.56 15.90 16.11 14.80 12.36 10.72 3.59%
P/EPS 36.40 25.38 51.85 81.30 135.59 70.48 37.75 -0.60%
EY 2.75 3.94 1.93 1.23 0.74 1.42 2.65 0.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.93 0.91 0.95 0.80 0.74 0.68 6.09%

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