[NSOP] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -3.15%
YoY- 34.41%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 51,405 44,000 51,580 47,940 43,364 35,087 38,663 4.85%
PBT 20,281 11,716 18,258 19,198 13,287 22,078 5,605 23.89%
Tax -4,921 -2,995 -5,132 -6,330 -3,713 -5,830 -1,753 18.76%
NP 15,360 8,721 13,126 12,868 9,574 16,248 3,852 25.91%
-
NP to SH 13,307 8,155 13,126 12,868 9,574 16,151 3,852 22.93%
-
Tax Rate 24.26% 25.56% 28.11% 32.97% 27.94% 26.41% 31.28% -
Total Cost 36,045 35,279 38,454 35,072 33,790 18,839 34,811 0.58%
-
Net Worth 265,120 241,220 206,969 200,867 208,389 189,185 117,508 14.51%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 11,165 10,978 12,896 9,999 5,825 2,815 4,599 15.92%
Div Payout % 83.91% 134.62% 98.25% 77.71% 60.85% 17.43% 119.41% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 265,120 241,220 206,969 200,867 208,389 189,185 117,508 14.51%
NOSH 70,137 69,117 68,306 67,405 66,155 60,249 28,590 16.12%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 29.88% 19.82% 25.45% 26.84% 22.08% 46.31% 9.96% -
ROE 5.02% 3.38% 6.34% 6.41% 4.59% 8.54% 3.28% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 73.29 63.66 75.51 71.12 65.55 58.24 135.23 -9.70%
EPS 18.97 11.80 19.22 19.09 14.47 26.81 13.47 5.86%
DPS 16.00 16.00 19.00 15.00 8.81 4.67 16.09 -0.09%
NAPS 3.78 3.49 3.03 2.98 3.15 3.14 4.11 -1.38%
Adjusted Per Share Value based on latest NOSH - 67,405
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 73.21 62.67 73.46 68.28 61.76 49.97 55.07 4.85%
EPS 18.95 11.61 18.69 18.33 13.64 23.00 5.49 22.92%
DPS 15.90 15.64 18.37 14.24 8.30 4.01 6.55 15.92%
NAPS 3.776 3.4356 2.9478 2.8609 2.968 2.6945 1.6736 14.51%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.98 2.41 2.31 2.30 2.03 2.03 1.52 -
P/RPS 4.07 3.79 3.06 3.23 3.10 3.49 1.12 23.98%
P/EPS 15.71 20.43 12.02 12.05 14.03 7.57 11.28 5.67%
EY 6.37 4.90 8.32 8.30 7.13 13.21 8.86 -5.34%
DY 5.37 6.64 8.23 6.52 4.34 2.30 10.58 -10.68%
P/NAPS 0.79 0.69 0.76 0.77 0.64 0.65 0.37 13.46%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 25/02/05 25/02/04 24/02/03 22/02/02 26/02/01 -
Price 3.06 2.57 2.30 2.37 2.05 2.00 1.72 -
P/RPS 4.18 4.04 3.05 3.33 3.13 3.43 1.27 21.95%
P/EPS 16.13 21.78 11.97 12.41 14.17 7.46 12.77 3.96%
EY 6.20 4.59 8.35 8.06 7.06 13.40 7.83 -3.81%
DY 5.23 6.23 8.26 6.33 4.30 2.34 9.35 -9.22%
P/NAPS 0.81 0.74 0.76 0.80 0.65 0.64 0.42 11.56%

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