[NSOP] YoY Quarter Result on 31-Mar-2005 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -53.63%
YoY- -44.17%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 24,897 13,348 10,256 10,324 11,603 10,209 8,598 19.36%
PBT 14,293 4,855 3,400 2,642 4,690 2,608 1,296 49.14%
Tax -3,676 -1,291 -748 -846 -1,473 -813 -280 53.53%
NP 10,617 3,564 2,652 1,796 3,217 1,795 1,016 47.80%
-
NP to SH 9,389 3,293 2,419 1,796 3,217 1,795 1,016 44.81%
-
Tax Rate 25.72% 26.59% 22.00% 32.02% 31.41% 31.17% 21.60% -
Total Cost 14,280 9,784 7,604 8,528 8,386 8,414 7,582 11.11%
-
Net Worth 300,560 271,023 211,314 208,964 204,779 206,553 202,556 6.79%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 14,044 7,021 5,560 5,463 6,758 3,310 - -
Div Payout % 149.59% 213.22% 229.89% 304.18% 210.08% 184.41% - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 300,560 271,023 211,314 208,964 204,779 206,553 202,556 6.79%
NOSH 70,224 70,213 69,511 68,288 67,584 66,203 64,303 1.47%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 42.64% 26.70% 25.86% 17.40% 27.73% 17.58% 11.82% -
ROE 3.12% 1.22% 1.14% 0.86% 1.57% 0.87% 0.50% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 35.45 19.01 14.75 15.12 17.17 15.42 13.37 17.62%
EPS 13.37 4.69 3.48 2.63 4.76 2.71 1.58 42.70%
DPS 20.00 10.00 8.00 8.00 10.00 5.00 0.00 -
NAPS 4.28 3.86 3.04 3.06 3.03 3.12 3.15 5.23%
Adjusted Per Share Value based on latest NOSH - 68,288
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 35.46 19.01 14.61 14.70 16.53 14.54 12.25 19.36%
EPS 13.37 4.69 3.45 2.56 4.58 2.56 1.45 44.75%
DPS 20.00 10.00 7.92 7.78 9.63 4.71 0.00 -
NAPS 4.2808 3.8601 3.0097 2.9762 2.9166 2.9419 2.885 6.79%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 4.06 3.14 2.57 2.33 2.52 1.99 2.30 -
P/RPS 11.45 16.52 17.42 15.41 14.68 12.90 17.20 -6.55%
P/EPS 30.37 66.95 73.85 88.59 52.94 73.39 145.57 -22.96%
EY 3.29 1.49 1.35 1.13 1.89 1.36 0.69 29.70%
DY 4.93 3.18 3.11 3.43 3.97 2.51 0.00 -
P/NAPS 0.95 0.81 0.85 0.76 0.83 0.64 0.73 4.48%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/05/08 25/05/07 26/05/06 30/05/05 28/05/04 30/05/03 24/05/02 -
Price 4.68 3.54 2.68 2.34 2.33 2.00 2.24 -
P/RPS 13.20 18.62 18.16 15.48 13.57 12.97 16.75 -3.88%
P/EPS 35.00 75.48 77.01 88.97 48.95 73.76 141.77 -20.77%
EY 2.86 1.32 1.30 1.12 2.04 1.36 0.71 26.11%
DY 4.27 2.82 2.99 3.42 4.29 2.50 0.00 -
P/NAPS 1.09 0.92 0.88 0.76 0.77 0.64 0.71 7.39%

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