[NSOP] YoY Quarter Result on 30-Sep-2008 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -29.92%
YoY- 1.75%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 27,499 20,376 21,124 31,643 20,988 14,698 12,542 13.97%
PBT 13,360 8,963 9,332 13,783 11,972 7,565 3,510 24.94%
Tax -3,434 -2,162 -2,075 -3,661 -3,019 -1,833 -1,241 18.47%
NP 9,926 6,801 7,257 10,122 8,953 5,732 2,269 27.87%
-
NP to SH 8,059 5,934 6,111 7,754 7,621 4,862 2,089 25.22%
-
Tax Rate 25.70% 24.12% 22.24% 26.56% 25.22% 24.23% 35.36% -
Total Cost 17,573 13,575 13,867 21,521 12,035 8,966 10,273 9.35%
-
Net Worth 334,855 313,905 298,525 309,458 277,892 216,478 208,899 8.17%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 16,848 11,938 10,536 14,034 10,526 5,604 5,515 20.44%
Div Payout % 209.06% 201.18% 172.41% 181.00% 138.12% 115.27% 264.03% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 334,855 313,905 298,525 309,458 277,892 216,478 208,899 8.17%
NOSH 70,200 70,224 70,241 70,171 70,174 70,057 68,943 0.30%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 36.10% 33.38% 34.35% 31.99% 42.66% 39.00% 18.09% -
ROE 2.41% 1.89% 2.05% 2.51% 2.74% 2.25% 1.00% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 39.17 29.02 30.07 45.09 29.91 20.98 18.19 13.63%
EPS 11.48 8.45 8.70 11.05 10.86 6.94 3.03 24.84%
DPS 24.00 17.00 15.00 20.00 15.00 8.00 8.00 20.08%
NAPS 4.77 4.47 4.25 4.41 3.96 3.09 3.03 7.85%
Adjusted Per Share Value based on latest NOSH - 70,171
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 39.17 29.02 30.09 45.07 29.89 20.93 17.86 13.97%
EPS 11.48 8.45 8.70 11.04 10.85 6.92 2.98 25.19%
DPS 24.00 17.00 15.01 19.99 14.99 7.98 7.86 20.43%
NAPS 4.7692 4.4709 4.2518 4.4075 3.9579 3.0832 2.9753 8.17%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 5.09 4.94 4.20 3.68 3.60 2.82 2.55 -
P/RPS 12.99 17.03 13.97 8.16 12.04 13.44 14.02 -1.26%
P/EPS 44.34 58.46 48.28 33.30 33.15 40.63 84.16 -10.12%
EY 2.26 1.71 2.07 3.00 3.02 2.46 1.19 11.27%
DY 4.72 3.44 3.57 5.43 4.17 2.84 3.14 7.02%
P/NAPS 1.07 1.11 0.99 0.83 0.91 0.91 0.84 4.11%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 26/11/10 23/11/09 28/11/08 30/11/07 28/11/06 29/11/05 -
Price 5.40 5.10 4.18 3.10 4.00 2.92 2.50 -
P/RPS 13.79 17.58 13.90 6.87 13.37 13.92 13.74 0.06%
P/EPS 47.04 60.36 48.05 28.05 36.83 42.07 82.51 -8.93%
EY 2.13 1.66 2.08 3.56 2.71 2.38 1.21 9.87%
DY 4.44 3.33 3.59 6.45 3.75 2.74 3.20 5.60%
P/NAPS 1.13 1.14 0.98 0.70 1.01 0.94 0.83 5.27%

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