[NSOP] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 11.05%
YoY- 38.03%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 54,497 43,932 50,301 49,334 44,975 36,449 35,706 7.29%
PBT 21,736 12,474 16,210 21,280 14,599 22,995 4,688 29.11%
Tax -5,464 -2,897 -4,505 -6,990 -4,246 -6,031 -1,447 24.77%
NP 16,272 9,577 11,705 14,290 10,353 16,964 3,241 30.83%
-
NP to SH 14,181 8,778 11,705 14,290 10,353 16,867 3,241 27.87%
-
Tax Rate 25.14% 23.22% 27.79% 32.85% 29.08% 26.23% 30.87% -
Total Cost 38,225 34,355 38,596 35,044 34,622 19,485 32,465 2.75%
-
Net Worth 271,023 211,314 208,964 204,779 206,553 202,556 123,599 13.97%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 12,625 11,076 11,600 13,447 9,135 2,815 4,599 18.32%
Div Payout % 89.03% 126.18% 99.11% 94.11% 88.24% 16.69% 141.92% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 271,023 211,314 208,964 204,779 206,553 202,556 123,599 13.97%
NOSH 70,213 69,511 68,288 67,584 66,203 64,303 30,000 15.21%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 29.86% 21.80% 23.27% 28.97% 23.02% 46.54% 9.08% -
ROE 5.23% 4.15% 5.60% 6.98% 5.01% 8.33% 2.62% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 77.62 63.20 73.66 73.00 67.93 56.68 119.02 -6.87%
EPS 20.20 12.63 17.14 21.14 15.64 26.23 10.80 10.99%
DPS 18.00 16.00 17.00 20.00 13.80 4.38 15.33 2.71%
NAPS 3.86 3.04 3.06 3.03 3.12 3.15 4.12 -1.08%
Adjusted Per Share Value based on latest NOSH - 67,584
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 77.63 62.58 71.65 70.27 64.07 51.92 50.86 7.29%
EPS 20.20 12.50 16.67 20.36 14.75 24.03 4.62 27.86%
DPS 17.99 15.78 16.52 19.16 13.01 4.01 6.55 18.33%
NAPS 3.8606 3.0101 2.9766 2.917 2.9423 2.8853 1.7606 13.97%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 3.14 2.57 2.33 2.52 1.99 2.30 1.53 -
P/RPS 4.05 4.07 3.16 3.45 2.93 4.06 1.29 20.99%
P/EPS 15.55 20.35 13.59 11.92 12.73 8.77 14.16 1.57%
EY 6.43 4.91 7.36 8.39 7.86 11.40 7.06 -1.54%
DY 5.73 6.23 7.30 7.94 6.93 1.90 10.02 -8.88%
P/NAPS 0.81 0.85 0.76 0.83 0.64 0.73 0.37 13.94%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/05/07 26/05/06 30/05/05 28/05/04 30/05/03 24/05/02 21/05/01 -
Price 3.54 2.68 2.34 2.33 2.00 2.24 1.65 -
P/RPS 4.56 4.24 3.18 3.19 2.94 3.95 1.39 21.88%
P/EPS 17.53 21.22 13.65 11.02 12.79 8.54 15.27 2.32%
EY 5.71 4.71 7.32 9.07 7.82 11.71 6.55 -2.26%
DY 5.08 5.97 7.26 8.58 6.90 1.95 9.29 -9.56%
P/NAPS 0.92 0.88 0.76 0.77 0.64 0.71 0.40 14.88%

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