[NSOP] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 18.9%
YoY- -34.35%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 45,227 49,219 48,363 47,572 38,747 34,050 47,659 -0.86%
PBT 14,239 14,929 18,922 17,604 25,488 2,837 10,244 5.63%
Tax -2,964 -4,265 -6,234 -5,294 -6,737 -810 -1,055 18.77%
NP 11,275 10,664 12,688 12,310 18,751 2,027 9,189 3.46%
-
NP to SH 10,026 10,778 12,688 12,310 18,751 1,930 9,189 1.46%
-
Tax Rate 20.82% 28.57% 32.95% 30.07% 26.43% 28.55% 10.30% -
Total Cost 33,952 38,555 35,675 35,262 19,996 32,023 38,470 -2.05%
-
Net Worth 210,715 206,618 202,639 207,013 203,126 131,273 118,798 10.01%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 11,076 11,600 13,447 6,564 3,446 4,227 4,068 18.15%
Div Payout % 110.48% 107.63% 105.99% 53.33% 18.38% 219.03% 44.28% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 210,715 206,618 202,639 207,013 203,126 131,273 118,798 10.01%
NOSH 69,773 68,644 67,999 66,350 64,280 32,333 28,904 15.81%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 24.93% 21.67% 26.23% 25.88% 48.39% 5.95% 19.28% -
ROE 4.76% 5.22% 6.26% 5.95% 9.23% 1.47% 7.73% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 64.82 71.70 71.12 71.70 60.28 105.31 164.88 -14.40%
EPS 14.37 15.70 18.66 18.55 29.17 5.97 31.79 -12.38%
DPS 16.00 17.00 20.00 10.00 5.36 13.07 14.00 2.24%
NAPS 3.02 3.01 2.98 3.12 3.16 4.06 4.11 -5.00%
Adjusted Per Share Value based on latest NOSH - 66,350
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 64.42 70.11 68.89 67.76 55.19 48.50 67.89 -0.87%
EPS 14.28 15.35 18.07 17.54 26.71 2.75 13.09 1.46%
DPS 15.78 16.52 19.16 9.35 4.91 6.02 5.80 18.14%
NAPS 3.0016 2.9432 2.8865 2.9488 2.8935 1.8699 1.6922 10.01%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.70 2.29 2.28 2.02 2.13 1.70 2.14 -
P/RPS 4.17 3.19 3.21 2.82 3.53 1.61 1.30 21.43%
P/EPS 18.79 14.58 12.22 10.89 7.30 28.48 6.73 18.65%
EY 5.32 6.86 8.18 9.18 13.70 3.51 14.86 -15.72%
DY 5.93 7.42 8.77 4.95 2.52 7.69 6.54 -1.61%
P/NAPS 0.89 0.76 0.77 0.65 0.67 0.42 0.52 9.36%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 26/08/05 16/08/04 22/08/03 22/08/02 24/08/01 11/08/00 -
Price 2.87 2.40 2.22 2.13 2.16 2.18 2.14 -
P/RPS 4.43 3.35 3.12 2.97 3.58 2.07 1.30 22.65%
P/EPS 19.97 15.29 11.90 11.48 7.40 36.52 6.73 19.86%
EY 5.01 6.54 8.40 8.71 13.50 2.74 14.86 -16.56%
DY 5.57 7.08 9.01 4.69 2.48 6.00 6.54 -2.63%
P/NAPS 0.95 0.80 0.74 0.68 0.68 0.54 0.52 10.56%

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