[NSOP] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
16-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -11.21%
YoY- 3.07%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 57,527 45,227 49,219 48,363 47,572 38,747 34,050 9.12%
PBT 25,359 14,239 14,929 18,922 17,604 25,488 2,837 44.03%
Tax -6,298 -2,964 -4,265 -6,234 -5,294 -6,737 -810 40.72%
NP 19,061 11,275 10,664 12,688 12,310 18,751 2,027 45.25%
-
NP to SH 16,459 10,026 10,778 12,688 12,310 18,751 1,930 42.91%
-
Tax Rate 24.84% 20.82% 28.57% 32.95% 30.07% 26.43% 28.55% -
Total Cost 38,466 33,952 38,555 35,675 35,262 19,996 32,023 3.10%
-
Net Worth 269,710 210,715 206,618 202,639 207,013 203,126 131,273 12.74%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 12,625 11,076 11,600 13,447 6,564 3,446 4,227 19.99%
Div Payout % 76.71% 110.48% 107.63% 105.99% 53.33% 18.38% 219.03% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 269,710 210,715 206,618 202,639 207,013 203,126 131,273 12.74%
NOSH 70,237 69,773 68,644 67,999 66,350 64,280 32,333 13.79%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 33.13% 24.93% 21.67% 26.23% 25.88% 48.39% 5.95% -
ROE 6.10% 4.76% 5.22% 6.26% 5.95% 9.23% 1.47% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 81.90 64.82 71.70 71.12 71.70 60.28 105.31 -4.10%
EPS 23.43 14.37 15.70 18.66 18.55 29.17 5.97 25.58%
DPS 18.00 16.00 17.00 20.00 10.00 5.36 13.07 5.47%
NAPS 3.84 3.02 3.01 2.98 3.12 3.16 4.06 -0.92%
Adjusted Per Share Value based on latest NOSH - 67,999
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 81.94 64.42 70.11 68.89 67.76 55.19 48.50 9.12%
EPS 23.45 14.28 15.35 18.07 17.54 26.71 2.75 42.91%
DPS 17.99 15.78 16.52 19.16 9.35 4.91 6.02 20.00%
NAPS 3.8419 3.0016 2.9432 2.8865 2.9488 2.8935 1.8699 12.74%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 3.56 2.70 2.29 2.28 2.02 2.13 1.70 -
P/RPS 4.35 4.17 3.19 3.21 2.82 3.53 1.61 18.00%
P/EPS 15.19 18.79 14.58 12.22 10.89 7.30 28.48 -9.94%
EY 6.58 5.32 6.86 8.18 9.18 13.70 3.51 11.03%
DY 5.06 5.93 7.42 8.77 4.95 2.52 7.69 -6.73%
P/NAPS 0.93 0.89 0.76 0.77 0.65 0.67 0.42 14.15%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 24/08/07 29/08/06 26/08/05 16/08/04 22/08/03 22/08/02 24/08/01 -
Price 3.50 2.87 2.40 2.22 2.13 2.16 2.18 -
P/RPS 4.27 4.43 3.35 3.12 2.97 3.58 2.07 12.81%
P/EPS 14.94 19.97 15.29 11.90 11.48 7.40 36.52 -13.83%
EY 6.70 5.01 6.54 8.40 8.71 13.50 2.74 16.06%
DY 5.14 5.57 7.08 9.01 4.69 2.48 6.00 -2.54%
P/NAPS 0.91 0.95 0.80 0.74 0.68 0.68 0.54 9.08%

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