[NSOP] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -16.75%
YoY- -27.92%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 110,783 63,817 47,383 46,737 50,850 48,140 40,556 18.21%
PBT 79,736 29,766 18,294 12,060 19,149 19,523 7,504 48.21%
Tax -19,676 -7,484 -3,556 -3,021 -6,701 -6,237 -1,784 49.14%
NP 60,060 22,282 14,738 9,039 12,448 13,286 5,720 47.92%
-
NP to SH 50,716 19,218 12,799 8,973 12,448 13,286 5,720 43.81%
-
Tax Rate 24.68% 25.14% 19.44% 25.05% 34.99% 31.95% 23.77% -
Total Cost 50,723 41,535 32,645 37,698 38,402 34,854 34,836 6.45%
-
Net Worth 309,458 277,892 216,478 208,899 207,316 202,017 205,012 7.09%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 28,079 17,547 11,165 10,978 12,896 9,999 5,825 29.94%
Div Payout % 55.37% 91.31% 87.24% 122.35% 103.60% 75.26% 101.84% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 309,458 277,892 216,478 208,899 207,316 202,017 205,012 7.09%
NOSH 70,171 70,174 70,057 68,943 68,196 66,893 65,083 1.26%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 54.21% 34.92% 31.10% 19.34% 24.48% 27.60% 14.10% -
ROE 16.39% 6.92% 5.91% 4.30% 6.00% 6.58% 2.79% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 157.87 90.94 67.63 67.79 74.56 71.97 62.31 16.74%
EPS 72.27 27.39 18.27 13.01 18.25 19.86 8.79 42.02%
DPS 40.00 25.00 16.00 16.00 19.00 15.00 8.95 28.31%
NAPS 4.41 3.96 3.09 3.03 3.04 3.02 3.15 5.76%
Adjusted Per Share Value based on latest NOSH - 68,943
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 157.78 90.89 67.49 66.57 72.42 68.56 57.76 18.21%
EPS 72.23 27.37 18.23 12.78 17.73 18.92 8.15 43.80%
DPS 39.99 24.99 15.90 15.64 18.37 14.24 8.30 29.92%
NAPS 4.4075 3.9579 3.0832 2.9753 2.9527 2.8773 2.9199 7.09%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 3.68 3.60 2.82 2.55 2.33 2.08 1.93 -
P/RPS 2.33 3.96 4.17 3.76 3.12 2.89 3.10 -4.64%
P/EPS 5.09 13.15 15.44 19.59 12.76 10.47 21.96 -21.60%
EY 19.64 7.61 6.48 5.10 7.83 9.55 4.55 27.57%
DY 10.87 6.94 5.67 6.27 8.15 7.21 4.64 15.22%
P/NAPS 0.83 0.91 0.91 0.84 0.77 0.69 0.61 5.26%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 30/11/07 28/11/06 29/11/05 30/11/04 28/11/03 28/11/02 -
Price 3.10 4.00 2.92 2.50 2.40 2.17 2.06 -
P/RPS 1.96 4.40 4.32 3.69 3.22 3.02 3.31 -8.35%
P/EPS 4.29 14.61 15.98 19.21 13.15 10.93 23.44 -24.63%
EY 23.31 6.85 6.26 5.21 7.61 9.15 4.27 32.66%
DY 12.90 6.25 5.48 6.40 7.92 6.91 4.34 19.88%
P/NAPS 0.70 1.01 0.94 0.83 0.79 0.72 0.65 1.24%

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