[NSOP] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -10.83%
YoY- -18.09%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 86,209 54,497 43,932 50,301 49,334 44,975 36,449 15.41%
PBT 68,147 21,736 12,474 16,210 21,280 14,599 22,995 19.82%
Tax -16,626 -5,464 -2,897 -4,505 -6,990 -4,246 -6,031 18.39%
NP 51,521 16,272 9,577 11,705 14,290 10,353 16,964 20.31%
-
NP to SH 44,259 14,181 8,778 11,705 14,290 10,353 16,867 17.42%
-
Tax Rate 24.40% 25.14% 23.22% 27.79% 32.85% 29.08% 26.23% -
Total Cost 34,688 38,225 34,355 38,596 35,044 34,622 19,485 10.07%
-
Net Worth 300,560 271,023 211,314 208,964 204,779 206,553 202,556 6.79%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 24,571 12,625 11,076 11,600 13,447 9,135 2,815 43.44%
Div Payout % 55.52% 89.03% 126.18% 99.11% 94.11% 88.24% 16.69% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 300,560 271,023 211,314 208,964 204,779 206,553 202,556 6.79%
NOSH 70,224 70,213 69,511 68,288 67,584 66,203 64,303 1.47%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 59.76% 29.86% 21.80% 23.27% 28.97% 23.02% 46.54% -
ROE 14.73% 5.23% 4.15% 5.60% 6.98% 5.01% 8.33% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 122.76 77.62 63.20 73.66 73.00 67.93 56.68 13.73%
EPS 63.03 20.20 12.63 17.14 21.14 15.64 26.23 15.71%
DPS 35.00 18.00 16.00 17.00 20.00 13.80 4.38 41.34%
NAPS 4.28 3.86 3.04 3.06 3.03 3.12 3.15 5.23%
Adjusted Per Share Value based on latest NOSH - 68,288
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 122.80 77.63 62.58 71.65 70.27 64.07 51.92 15.41%
EPS 63.05 20.20 12.50 16.67 20.36 14.75 24.03 17.42%
DPS 35.00 17.99 15.78 16.52 19.16 13.01 4.01 43.44%
NAPS 4.2814 3.8606 3.0101 2.9766 2.917 2.9423 2.8853 6.79%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 4.06 3.14 2.57 2.33 2.52 1.99 2.30 -
P/RPS 3.31 4.05 4.07 3.16 3.45 2.93 4.06 -3.34%
P/EPS 6.44 15.55 20.35 13.59 11.92 12.73 8.77 -5.01%
EY 15.52 6.43 4.91 7.36 8.39 7.86 11.40 5.27%
DY 8.62 5.73 6.23 7.30 7.94 6.93 1.90 28.63%
P/NAPS 0.95 0.81 0.85 0.76 0.83 0.64 0.73 4.48%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/05/08 25/05/07 26/05/06 30/05/05 28/05/04 30/05/03 24/05/02 -
Price 4.68 3.54 2.68 2.34 2.33 2.00 2.24 -
P/RPS 3.81 4.56 4.24 3.18 3.19 2.94 3.95 -0.59%
P/EPS 7.43 17.53 21.22 13.65 11.02 12.79 8.54 -2.29%
EY 13.47 5.71 4.71 7.32 9.07 7.82 11.71 2.35%
DY 7.48 5.08 5.97 7.26 8.58 6.90 1.95 25.08%
P/NAPS 1.09 0.92 0.88 0.76 0.77 0.64 0.71 7.39%

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