[NSOP] YoY Quarter Result on 31-Mar-2008 [#1]

Stock

[NSOP] NEGRI SEMBILAN OIL PALMS BHD

Announcement Date

30-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Mar-2008 [#1]

Profit Trend

QoQ- -58.29%

YoY- 185.12%

Quarter Report

First Quarter - 31 March 2008.xls

Latest QR

Upcoming QR

NSOP's Result

NSOP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Quarter Result
Revenue	27,996	19,206	15,717	24,897	13,348	10,256	10,324	18.07%
YoY %	45.77%	22.20%	-36.87%	86.52%	30.15%	-0.66%	-	-
Horiz. %	271.17%	186.03%	152.24%	241.16%	129.29%	99.34%	100.00%	-
PBT	14,544	6,262	2,950	14,293	4,855	3,400	2,642	32.86%
YoY %	132.26%	112.27%	-79.36%	194.40%	42.79%	28.69%	-	-
Horiz. %	550.49%	237.02%	111.66%	540.99%	183.76%	128.69%	100.00%	-
Tax	-3,537	-1,796	-1,337	-3,676	-1,291	-748	-846	26.91%
YoY %	-96.94%	-34.33%	63.63%	-184.74%	-72.59%	11.58%	-	-
Horiz. %	418.09%	212.29%	158.04%	434.52%	152.60%	88.42%	100.00%	-
NP	11,007	4,466	1,613	10,617	3,564	2,652	1,796	35.25%
YoY %	146.46%	176.88%	-84.81%	197.90%	34.39%	47.66%	-	-
Horiz. %	612.86%	248.66%	89.81%	591.15%	198.44%	147.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,704	3,953	1,696	9,389	3,293	2,419	1,796	32.44%
YoY %	145.48%	133.08%	-81.94%	185.12%	36.13%	34.69%	-	-
Horiz. %	540.31%	220.10%	94.43%	522.77%	183.35%	134.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.32%	28.68%	45.32%	25.72%	26.59%	22.00%	32.02%	-
YoY %	-15.20%	-36.72%	76.21%	-3.27%	20.86%	-31.29%	-	-
Horiz. %	75.95%	89.57%	141.54%	80.32%	83.04%	68.71%	100.00%	-
Total Cost	16,989	14,740	14,104	14,280	9,784	7,604	8,528	12.16%
YoY %	15.26%	4.51%	-1.23%	45.95%	28.67%	-10.83%	-	-
Horiz. %	199.21%	172.84%	165.38%	167.45%	114.73%	89.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	327,913	309,639	288,039	300,560	271,023	211,314	208,964	7.79%
YoY %	5.90%	7.50%	-4.17%	10.90%	28.26%	1.12%	-	-
Horiz. %	156.92%	148.18%	137.84%	143.83%	129.70%	101.12%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	12,639	10,531	7,008	14,044	7,021	5,560	5,463	14.99%
YoY %	20.02%	50.27%	-50.10%	100.03%	26.28%	1.78%	-	-
Horiz. %	231.36%	192.77%	128.28%	257.07%	128.52%	101.78%	100.00%	-
Div Payout %	130.25%	266.43%	413.22%	149.59%	213.22%	229.89%	304.18%	-
YoY %	-51.11%	-35.52%	176.24%	-29.84%	-7.25%	-24.42%	-	-
Horiz. %	42.82%	87.59%	135.85%	49.18%	70.10%	75.58%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	327,913	309,639	288,039	300,560	271,023	211,314	208,964	7.79%
YoY %	5.90%	7.50%	-4.17%	10.90%	28.26%	1.12%	-	-
Horiz. %	156.92%	148.18%	137.84%	143.83%	129.70%	101.12%	100.00%	-
NOSH	70,217	70,213	70,082	70,224	70,213	69,511	68,288	0.46%
YoY %	0.01%	0.19%	-0.20%	0.02%	1.01%	1.79%	-	-
Horiz. %	102.82%	102.82%	102.63%	102.84%	102.82%	101.79%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	39.32%	23.25%	10.26%	42.64%	26.70%	25.86%	17.40%	-
YoY %	69.12%	126.61%	-75.94%	59.70%	3.25%	48.62%	-	-
Horiz. %	225.98%	133.62%	58.97%	245.06%	153.45%	148.62%	100.00%	-
ROE	2.96%	1.28%	0.59%	3.12%	1.22%	1.14%	0.86%	-
YoY %	131.25%	116.95%	-81.09%	155.74%	7.02%	32.56%	-	-
Horiz. %	344.19%	148.84%	68.60%	362.79%	141.86%	132.56%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	39.87	27.35	22.43	35.45	19.01	14.75	15.12	17.53%
YoY %	45.78%	21.93%	-36.73%	86.48%	28.88%	-2.45%	-	-
Horiz. %	263.69%	180.89%	148.35%	234.46%	125.73%	97.55%	100.00%	-
EPS	13.82	5.63	2.42	13.37	4.69	3.48	2.63	31.83%
YoY %	145.47%	132.64%	-81.90%	185.07%	34.77%	32.32%	-	-
Horiz. %	525.48%	214.07%	92.02%	508.37%	178.33%	132.32%	100.00%	-
DPS	18.00	15.00	10.00	20.00	10.00	8.00	8.00	14.46%
YoY %	20.00%	50.00%	-50.00%	100.00%	25.00%	0.00%	-	-
Horiz. %	225.00%	187.50%	125.00%	250.00%	125.00%	100.00%	100.00%	-
NAPS	4.67	4.41	4.11	4.28	3.86	3.04	3.06	7.29%
YoY %	5.90%	7.30%	-3.97%	10.88%	26.97%	-0.65%	-	-
Horiz. %	152.61%	144.12%	134.31%	139.87%	126.14%	99.35%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 70,224
RPS	39.87	27.35	22.39	35.46	19.01	14.61	14.70	18.08%
YoY %	45.78%	22.15%	-36.86%	86.53%	30.12%	-0.61%	-	-
Horiz. %	271.22%	186.05%	152.31%	241.22%	129.32%	99.39%	100.00%	-
EPS	13.82	5.63	2.42	13.37	4.69	3.45	2.56	32.43%
YoY %	145.47%	132.64%	-81.90%	185.07%	35.94%	34.77%	-	-
Horiz. %	539.84%	219.92%	94.53%	522.27%	183.20%	134.77%	100.00%	-
DPS	18.00	15.00	9.98	20.00	10.00	7.92	7.78	14.99%
YoY %	20.00%	50.30%	-50.10%	100.00%	26.26%	1.80%	-	-
Horiz. %	231.36%	192.80%	128.28%	257.07%	128.53%	101.80%	100.00%	-
NAPS	4.6704	4.4101	4.1025	4.2808	3.8601	3.0097	2.9762	7.79%
YoY %	5.90%	7.50%	-4.17%	10.90%	28.26%	1.13%	-	-
Horiz. %	156.92%	148.18%	137.84%	143.83%	129.70%	101.13%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	5.24	4.54	3.52	4.06	3.14	2.57	2.33	-
P/RPS	13.14	16.60	15.70	11.45	16.52	17.42	15.41	-2.61%
YoY %	-20.84%	5.73%	37.12%	-30.69%	-5.17%	13.04%	-	-
Horiz. %	85.27%	107.72%	101.88%	74.30%	107.20%	113.04%	100.00%	-
P/EPS	37.92	80.64	145.45	30.37	66.95	73.85	88.59	-13.18%
YoY %	-52.98%	-44.56%	378.93%	-54.64%	-9.34%	-16.64%	-	-
Horiz. %	42.80%	91.03%	164.18%	34.28%	75.57%	83.36%	100.00%	-
EY	2.64	1.24	0.69	3.29	1.49	1.35	1.13	15.18%
YoY %	112.90%	79.71%	-79.03%	120.81%	10.37%	19.47%	-	-
Horiz. %	233.63%	109.73%	61.06%	291.15%	131.86%	119.47%	100.00%	-
DY	3.44	3.30	2.84	4.93	3.18	3.11	3.43	0.04%
YoY %	4.24%	16.20%	-42.39%	55.03%	2.25%	-9.33%	-	-
Horiz. %	100.29%	96.21%	82.80%	143.73%	92.71%	90.67%	100.00%	-
P/NAPS	1.12	1.03	0.86	0.95	0.81	0.85	0.76	6.67%
YoY %	8.74%	19.77%	-9.47%	17.28%	-4.71%	11.84%	-	-
Horiz. %	147.37%	135.53%	113.16%	125.00%	106.58%	111.84%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	27/05/11	26/05/10	28/05/09	30/05/08	25/05/07	26/05/06	30/05/05	-
Price	5.35	4.34	3.98	4.68	3.54	2.68	2.34	-
P/RPS	13.42	15.87	17.75	13.20	18.62	18.16	15.48	-2.35%
YoY %	-15.44%	-10.59%	34.47%	-29.11%	2.53%	17.31%	-	-
Horiz. %	86.69%	102.52%	114.66%	85.27%	120.28%	117.31%	100.00%	-
P/EPS	38.71	77.09	164.46	35.00	75.48	77.01	88.97	-12.94%
YoY %	-49.79%	-53.13%	369.89%	-53.63%	-1.99%	-13.44%	-	-
Horiz. %	43.51%	86.65%	184.85%	39.34%	84.84%	86.56%	100.00%	-
EY	2.58	1.30	0.61	2.86	1.32	1.30	1.12	14.91%
YoY %	98.46%	113.11%	-78.67%	116.67%	1.54%	16.07%	-	-
Horiz. %	230.36%	116.07%	54.46%	255.36%	117.86%	116.07%	100.00%	-
DY	3.36	3.46	2.51	4.27	2.82	2.99	3.42	-0.29%
YoY %	-2.89%	37.85%	-41.22%	51.42%	-5.69%	-12.57%	-	-
Horiz. %	98.25%	101.17%	73.39%	124.85%	82.46%	87.43%	100.00%	-
P/NAPS	1.15	0.98	0.97	1.09	0.92	0.88	0.76	7.14%
YoY %	17.35%	1.03%	-11.01%	18.48%	4.55%	15.79%	-	-
Horiz. %	151.32%	128.95%	127.63%	143.42%	121.05%	115.79%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos