[NSOP] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -0.54%
YoY- 21.22%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 24,866 14,023 10,001 12,738 12,008 12,208 9,400 17.59%
PBT 34,631 5,688 3,701 4,045 4,936 5,261 -522 -
Tax -8,268 -1,511 -146 -172 -1,741 -1,648 522 -
NP 26,363 4,177 3,555 3,873 3,195 3,613 0 -
-
NP to SH 22,508 3,563 3,055 3,873 3,195 3,613 -241 -
-
Tax Rate 23.87% 26.56% 3.94% 4.25% 35.27% 31.32% - -
Total Cost -1,497 9,846 6,446 8,865 8,813 8,595 9,400 -
-
Net Worth 291,308 265,120 241,220 206,969 200,867 208,389 189,185 7.45%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 291,308 265,120 241,220 206,969 200,867 208,389 189,185 7.45%
NOSH 70,194 70,137 69,117 68,306 67,405 66,155 60,249 2.57%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 106.02% 29.79% 35.55% 30.41% 26.61% 29.60% 0.00% -
ROE 7.73% 1.34% 1.27% 1.87% 1.59% 1.73% -0.13% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 35.42 19.99 14.47 18.65 17.81 18.45 15.60 14.63%
EPS 32.06 5.08 4.42 5.67 4.74 5.47 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.15 3.78 3.49 3.03 2.98 3.15 3.14 4.75%
Adjusted Per Share Value based on latest NOSH - 68,306
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 35.42 19.98 14.25 18.14 17.10 17.39 13.39 17.59%
EPS 32.06 5.08 4.35 5.52 4.55 5.15 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1496 3.7765 3.4361 2.9482 2.8613 2.9684 2.6949 7.45%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 4.20 2.98 2.41 2.31 2.30 2.03 2.03 -
P/RPS 11.86 14.90 16.66 12.39 12.91 11.00 13.01 -1.52%
P/EPS 13.10 58.66 54.52 40.74 48.52 37.17 -507.50 -
EY 7.63 1.70 1.83 2.45 2.06 2.69 -0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.79 0.69 0.76 0.77 0.64 0.65 7.61%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 28/02/07 28/02/06 25/02/05 25/02/04 24/02/03 22/02/02 -
Price 4.46 3.06 2.57 2.30 2.37 2.05 2.00 -
P/RPS 12.59 15.30 17.76 12.33 13.30 11.11 12.82 -0.30%
P/EPS 13.91 60.24 58.14 40.56 50.00 37.54 -500.00 -
EY 7.19 1.66 1.72 2.47 2.00 2.66 -0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.81 0.74 0.76 0.80 0.65 0.64 8.93%

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