[NSOP] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 14.22%
YoY- -6.98%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 88,246 100,128 57,527 45,227 49,219 48,363 47,572 10.83%
PBT 11,687 77,925 25,359 14,239 14,929 18,922 17,604 -6.59%
Tax -3,457 -19,034 -6,298 -2,964 -4,265 -6,234 -5,294 -6.85%
NP 8,230 58,891 19,061 11,275 10,664 12,688 12,310 -6.48%
-
NP to SH 5,531 50,583 16,459 10,026 10,778 12,688 12,310 -12.47%
-
Tax Rate 29.58% 24.43% 24.84% 20.82% 28.57% 32.95% 30.07% -
Total Cost 80,016 41,237 38,466 33,952 38,555 35,675 35,262 14.61%
-
Net Worth 291,287 301,900 269,710 210,715 206,618 202,639 207,013 5.85%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 21,042 24,571 12,625 11,076 11,600 13,447 6,564 21.40%
Div Payout % 380.45% 48.58% 76.71% 110.48% 107.63% 105.99% 53.33% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 291,287 301,900 269,710 210,715 206,618 202,639 207,013 5.85%
NOSH 70,189 70,209 70,237 69,773 68,644 67,999 66,350 0.94%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 9.33% 58.82% 33.13% 24.93% 21.67% 26.23% 25.88% -
ROE 1.90% 16.75% 6.10% 4.76% 5.22% 6.26% 5.95% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 125.72 142.61 81.90 64.82 71.70 71.12 71.70 9.80%
EPS 7.88 72.05 23.43 14.37 15.70 18.66 18.55 -13.28%
DPS 30.00 35.00 18.00 16.00 17.00 20.00 10.00 20.07%
NAPS 4.15 4.30 3.84 3.02 3.01 2.98 3.12 4.86%
Adjusted Per Share Value based on latest NOSH - 69,773
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 125.69 142.61 81.93 64.42 70.10 68.88 67.76 10.83%
EPS 7.88 72.04 23.44 14.28 15.35 18.07 17.53 -12.46%
DPS 29.97 35.00 17.98 15.78 16.52 19.15 9.35 21.40%
NAPS 4.1487 4.2999 3.8414 3.0012 2.9428 2.8861 2.9484 5.85%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 3.90 4.60 3.56 2.70 2.29 2.28 2.02 -
P/RPS 3.10 3.23 4.35 4.17 3.19 3.21 2.82 1.58%
P/EPS 49.49 6.38 15.19 18.79 14.58 12.22 10.89 28.67%
EY 2.02 15.66 6.58 5.32 6.86 8.18 9.18 -22.28%
DY 7.69 7.61 5.06 5.93 7.42 8.77 4.95 7.61%
P/NAPS 0.94 1.07 0.93 0.89 0.76 0.77 0.65 6.33%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 29/08/08 24/08/07 29/08/06 26/08/05 16/08/04 22/08/03 -
Price 4.03 4.00 3.50 2.87 2.40 2.22 2.13 -
P/RPS 3.21 2.80 4.27 4.43 3.35 3.12 2.97 1.30%
P/EPS 51.14 5.55 14.94 19.97 15.29 11.90 11.48 28.24%
EY 1.96 18.01 6.70 5.01 6.54 8.40 8.71 -21.99%
DY 7.44 8.75 5.14 5.57 7.08 9.01 4.69 7.98%
P/NAPS 0.97 0.93 0.91 0.95 0.80 0.74 0.68 6.09%

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