[NSOP] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 7.93%
YoY- 132.27%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 47,383 46,737 50,850 48,140 40,556 34,355 44,316 1.12%
PBT 18,294 12,060 19,149 19,523 7,504 23,651 8,552 13.50%
Tax -3,556 -3,021 -6,701 -6,237 -1,784 -6,533 -1,348 17.53%
NP 14,738 9,039 12,448 13,286 5,720 17,118 7,204 12.66%
-
NP to SH 12,799 8,973 12,448 13,286 5,720 17,021 7,204 10.04%
-
Tax Rate 19.44% 25.05% 34.99% 31.95% 23.77% 27.62% 15.76% -
Total Cost 32,645 37,698 38,402 34,854 34,836 17,237 37,112 -2.11%
-
Net Worth 216,478 208,899 207,316 202,017 205,012 132,428 123,154 9.85%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 11,165 10,978 12,896 9,999 5,825 5,102 4,068 18.31%
Div Payout % 87.24% 122.35% 103.60% 75.26% 101.84% 29.98% 56.48% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 216,478 208,899 207,316 202,017 205,012 132,428 123,154 9.85%
NOSH 70,057 68,943 68,196 66,893 65,083 29,169 29,675 15.38%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 31.10% 19.34% 24.48% 27.60% 14.10% 49.83% 16.26% -
ROE 5.91% 4.30% 6.00% 6.58% 2.79% 12.85% 5.85% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 67.63 67.79 74.56 71.97 62.31 117.78 149.33 -12.36%
EPS 18.27 13.01 18.25 19.86 8.79 58.35 24.28 -4.62%
DPS 16.00 16.00 19.00 15.00 8.95 17.49 13.71 2.60%
NAPS 3.09 3.03 3.04 3.02 3.15 4.54 4.15 -4.79%
Adjusted Per Share Value based on latest NOSH - 66,893
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 67.49 66.57 72.42 68.56 57.76 48.93 63.12 1.12%
EPS 18.23 12.78 17.73 18.92 8.15 24.24 10.26 10.04%
DPS 15.90 15.64 18.37 14.24 8.30 7.27 5.79 18.32%
NAPS 3.0832 2.9753 2.9527 2.8773 2.9199 1.8861 1.754 9.85%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 2.82 2.55 2.33 2.08 1.93 1.87 1.87 -
P/RPS 4.17 3.76 3.12 2.89 3.10 1.59 1.25 22.22%
P/EPS 15.44 19.59 12.76 10.47 21.96 3.20 7.70 12.28%
EY 6.48 5.10 7.83 9.55 4.55 31.20 12.98 -10.92%
DY 5.67 6.27 8.15 7.21 4.64 9.35 7.33 -4.18%
P/NAPS 0.91 0.84 0.77 0.69 0.61 0.41 0.45 12.44%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 29/11/05 30/11/04 28/11/03 28/11/02 27/11/01 29/11/00 -
Price 2.92 2.50 2.40 2.17 2.06 2.01 1.82 -
P/RPS 4.32 3.69 3.22 3.02 3.31 1.71 1.22 23.44%
P/EPS 15.98 19.21 13.15 10.93 23.44 3.44 7.50 13.42%
EY 6.26 5.21 7.61 9.15 4.27 29.03 13.34 -11.84%
DY 5.48 6.40 7.92 6.91 4.34 8.70 7.53 -5.15%
P/NAPS 0.94 0.83 0.79 0.72 0.65 0.44 0.44 13.48%

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