[NSOP] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 81.79%
YoY- -5.81%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 20,988 14,698 12,542 15,024 12,537 11,969 10,160 12.84%
PBT 11,972 7,565 3,510 6,379 6,152 4,233 22,217 -9.78%
Tax -3,019 -1,833 -1,241 -2,485 -2,018 -1,075 -6,028 -10.88%
NP 8,953 5,732 2,269 3,894 4,134 3,158 16,189 -9.39%
-
NP to SH 7,621 4,862 2,089 3,894 4,134 3,158 16,189 -11.79%
-
Tax Rate 25.22% 24.23% 35.36% 38.96% 32.80% 25.40% 27.13% -
Total Cost 12,035 8,966 10,273 11,130 8,403 8,811 -6,029 -
-
Net Worth 277,892 216,478 208,899 207,316 202,017 205,012 132,428 13.14%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 10,526 5,604 5,515 6,137 6,689 3,254 875 51.34%
Div Payout % 138.12% 115.27% 264.03% 157.62% 161.81% 103.05% 5.41% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 277,892 216,478 208,899 207,316 202,017 205,012 132,428 13.14%
NOSH 70,174 70,057 68,943 68,196 66,893 65,083 29,169 15.74%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 42.66% 39.00% 18.09% 25.92% 32.97% 26.38% 159.34% -
ROE 2.74% 2.25% 1.00% 1.88% 2.05% 1.54% 12.22% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 29.91 20.98 18.19 22.03 18.74 18.39 34.83 -2.50%
EPS 10.86 6.94 3.03 5.71 6.18 4.82 55.50 -23.79%
DPS 15.00 8.00 8.00 9.00 10.00 5.00 3.00 30.75%
NAPS 3.96 3.09 3.03 3.04 3.02 3.15 4.54 -2.25%
Adjusted Per Share Value based on latest NOSH - 68,196
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 29.90 20.94 17.87 21.40 17.86 17.05 14.47 12.85%
EPS 10.86 6.93 2.98 5.55 5.89 4.50 23.06 -11.78%
DPS 14.99 7.98 7.86 8.74 9.53 4.64 1.25 51.26%
NAPS 3.9585 3.0836 2.9757 2.9531 2.8777 2.9203 1.8864 13.14%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 3.60 2.82 2.55 2.33 2.08 1.93 1.87 -
P/RPS 12.04 13.44 14.02 10.58 11.10 10.49 5.37 14.39%
P/EPS 33.15 40.63 84.16 40.81 33.66 39.78 3.37 46.35%
EY 3.02 2.46 1.19 2.45 2.97 2.51 29.68 -31.66%
DY 4.17 2.84 3.14 3.86 4.81 2.59 1.60 17.30%
P/NAPS 0.91 0.91 0.84 0.77 0.69 0.61 0.41 14.20%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 28/11/06 29/11/05 30/11/04 28/11/03 28/11/02 27/11/01 -
Price 4.00 2.92 2.50 2.40 2.17 2.06 2.01 -
P/RPS 13.37 13.92 13.74 10.89 11.58 11.20 5.77 15.02%
P/EPS 36.83 42.07 82.51 42.03 35.11 42.45 3.62 47.17%
EY 2.71 2.38 1.21 2.38 2.85 2.36 27.61 -32.07%
DY 3.75 2.74 3.20 3.75 4.61 2.43 1.49 16.62%
P/NAPS 1.01 0.94 0.83 0.79 0.72 0.65 0.44 14.84%

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