[NSOP] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -250.75%
YoY- -151.93%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 25,519 25,872 21,148 19,539 24,866 14,023 10,001 16.88%
PBT 7,973 17,570 13,545 -15,988 34,631 5,688 3,701 13.63%
Tax -1,837 -4,488 -3,653 3,460 -8,268 -1,511 -146 52.47%
NP 6,136 13,082 9,892 -12,528 26,363 4,177 3,555 9.51%
-
NP to SH 4,189 11,396 8,498 -11,689 22,508 3,563 3,055 5.39%
-
Tax Rate 23.04% 25.54% 26.97% - 23.87% 26.56% 3.94% -
Total Cost 19,383 12,790 11,256 32,067 -1,497 9,846 6,446 20.13%
-
Net Worth 377,686 317,374 298,938 287,837 291,308 265,120 241,220 7.75%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 377,686 317,374 298,938 287,837 291,308 265,120 241,220 7.75%
NOSH 70,202 70,215 70,173 70,204 70,194 70,137 69,117 0.25%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 24.04% 50.56% 46.78% -64.12% 106.02% 29.79% 35.55% -
ROE 1.11% 3.59% 2.84% -4.06% 7.73% 1.34% 1.27% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 36.35 36.85 30.14 27.83 35.42 19.99 14.47 16.58%
EPS 5.97 16.23 12.11 -16.65 32.06 5.08 4.42 5.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.38 4.52 4.26 4.10 4.15 3.78 3.49 7.47%
Adjusted Per Share Value based on latest NOSH - 70,204
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 36.35 36.85 30.12 27.83 35.42 19.98 14.25 16.88%
EPS 5.97 16.23 12.11 -16.65 32.06 5.08 4.35 5.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.38 4.5209 4.2583 4.1001 4.1496 3.7765 3.4361 7.75%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 5.55 5.25 4.20 3.20 4.20 2.98 2.41 -
P/RPS 15.27 14.25 13.94 11.50 11.86 14.90 16.66 -1.44%
P/EPS 93.01 32.35 34.68 -19.22 13.10 58.66 54.52 9.30%
EY 1.08 3.09 2.88 -5.20 7.63 1.70 1.83 -8.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.16 0.99 0.78 1.01 0.79 0.69 6.90%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 6.08 5.20 4.30 3.52 4.46 3.06 2.57 -
P/RPS 16.73 14.11 14.27 12.65 12.59 15.30 17.76 -0.99%
P/EPS 101.89 32.04 35.51 -21.14 13.91 60.24 58.14 9.79%
EY 0.98 3.12 2.82 -4.73 7.19 1.66 1.72 -8.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.15 1.01 0.86 1.07 0.81 0.74 7.30%

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