[NSOP] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -1.89%
YoY- -6.31%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 63,817 47,383 46,737 50,850 48,140 40,556 34,355 10.86%
PBT 29,766 18,294 12,060 19,149 19,523 7,504 23,651 3.90%
Tax -7,484 -3,556 -3,021 -6,701 -6,237 -1,784 -6,533 2.28%
NP 22,282 14,738 9,039 12,448 13,286 5,720 17,118 4.49%
-
NP to SH 19,218 12,799 8,973 12,448 13,286 5,720 17,021 2.04%
-
Tax Rate 25.14% 19.44% 25.05% 34.99% 31.95% 23.77% 27.62% -
Total Cost 41,535 32,645 37,698 38,402 34,854 34,836 17,237 15.77%
-
Net Worth 277,892 216,478 208,899 207,316 202,017 205,012 132,428 13.14%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 17,547 11,165 10,978 12,896 9,999 5,825 5,102 22.84%
Div Payout % 91.31% 87.24% 122.35% 103.60% 75.26% 101.84% 29.98% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 277,892 216,478 208,899 207,316 202,017 205,012 132,428 13.14%
NOSH 70,174 70,057 68,943 68,196 66,893 65,083 29,169 15.74%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 34.92% 31.10% 19.34% 24.48% 27.60% 14.10% 49.83% -
ROE 6.92% 5.91% 4.30% 6.00% 6.58% 2.79% 12.85% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 90.94 67.63 67.79 74.56 71.97 62.31 117.78 -4.21%
EPS 27.39 18.27 13.01 18.25 19.86 8.79 58.35 -11.83%
DPS 25.00 16.00 16.00 19.00 15.00 8.95 17.49 6.13%
NAPS 3.96 3.09 3.03 3.04 3.02 3.15 4.54 -2.25%
Adjusted Per Share Value based on latest NOSH - 68,196
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 90.89 67.49 66.57 72.42 68.56 57.76 48.93 10.86%
EPS 27.37 18.23 12.78 17.73 18.92 8.15 24.24 2.04%
DPS 24.99 15.90 15.64 18.37 14.24 8.30 7.27 22.83%
NAPS 3.9579 3.0832 2.9753 2.9527 2.8773 2.9199 1.8861 13.14%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 3.60 2.82 2.55 2.33 2.08 1.93 1.87 -
P/RPS 3.96 4.17 3.76 3.12 2.89 3.10 1.59 16.41%
P/EPS 13.15 15.44 19.59 12.76 10.47 21.96 3.20 26.54%
EY 7.61 6.48 5.10 7.83 9.55 4.55 31.20 -20.94%
DY 6.94 5.67 6.27 8.15 7.21 4.64 9.35 -4.84%
P/NAPS 0.91 0.91 0.84 0.77 0.69 0.61 0.41 14.20%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 28/11/06 29/11/05 30/11/04 28/11/03 28/11/02 27/11/01 -
Price 4.00 2.92 2.50 2.40 2.17 2.06 2.01 -
P/RPS 4.40 4.32 3.69 3.22 3.02 3.31 1.71 17.05%
P/EPS 14.61 15.98 19.21 13.15 10.93 23.44 3.44 27.24%
EY 6.85 6.26 5.21 7.61 9.15 4.27 29.03 -21.38%
DY 6.25 5.48 6.40 7.92 6.91 4.34 8.70 -5.36%
P/NAPS 1.01 0.94 0.83 0.79 0.72 0.65 0.44 14.84%

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