[NSOP] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 7.64%
YoY- -25.01%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 96,276 86,209 54,497 43,932 50,301 49,334 44,975 13.51%
PBT 17,774 68,147 21,736 12,474 16,210 21,280 14,599 3.33%
Tax -5,609 -16,626 -5,464 -2,897 -4,505 -6,990 -4,246 4.74%
NP 12,165 51,521 16,272 9,577 11,705 14,290 10,353 2.72%
-
NP to SH 8,826 44,259 14,181 8,778 11,705 14,290 10,353 -2.62%
-
Tax Rate 31.56% 24.40% 25.14% 23.22% 27.79% 32.85% 29.08% -
Total Cost 84,111 34,688 38,225 34,355 38,596 35,044 34,622 15.92%
-
Net Worth 288,039 300,560 271,023 211,314 208,964 204,779 206,553 5.69%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 21,042 24,571 12,625 11,076 11,600 13,447 9,135 14.90%
Div Payout % 238.42% 55.52% 89.03% 126.18% 99.11% 94.11% 88.24% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 288,039 300,560 271,023 211,314 208,964 204,779 206,553 5.69%
NOSH 70,082 70,224 70,213 69,511 68,288 67,584 66,203 0.95%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 12.64% 59.76% 29.86% 21.80% 23.27% 28.97% 23.02% -
ROE 3.06% 14.73% 5.23% 4.15% 5.60% 6.98% 5.01% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 137.37 122.76 77.62 63.20 73.66 73.00 67.93 12.44%
EPS 12.59 63.03 20.20 12.63 17.14 21.14 15.64 -3.54%
DPS 30.00 35.00 18.00 16.00 17.00 20.00 13.80 13.80%
NAPS 4.11 4.28 3.86 3.04 3.06 3.03 3.12 4.69%
Adjusted Per Share Value based on latest NOSH - 69,511
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 137.12 122.78 77.62 62.57 71.64 70.26 64.06 13.51%
EPS 12.57 63.04 20.20 12.50 16.67 20.35 14.75 -2.62%
DPS 29.97 35.00 17.98 15.78 16.52 19.15 13.01 14.90%
NAPS 4.1025 4.2808 3.8601 3.0097 2.9762 2.9166 2.9419 5.69%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 3.52 4.06 3.14 2.57 2.33 2.52 1.99 -
P/RPS 2.56 3.31 4.05 4.07 3.16 3.45 2.93 -2.22%
P/EPS 27.95 6.44 15.55 20.35 13.59 11.92 12.73 13.99%
EY 3.58 15.52 6.43 4.91 7.36 8.39 7.86 -12.27%
DY 8.52 8.62 5.73 6.23 7.30 7.94 6.93 3.49%
P/NAPS 0.86 0.95 0.81 0.85 0.76 0.83 0.64 5.04%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 28/05/09 30/05/08 25/05/07 26/05/06 30/05/05 28/05/04 30/05/03 -
Price 3.98 4.68 3.54 2.68 2.34 2.33 2.00 -
P/RPS 2.90 3.81 4.56 4.24 3.18 3.19 2.94 -0.22%
P/EPS 31.60 7.43 17.53 21.22 13.65 11.02 12.79 16.25%
EY 3.16 13.47 5.71 4.71 7.32 9.07 7.82 -14.00%
DY 7.54 7.48 5.08 5.97 7.26 8.58 6.90 1.48%
P/NAPS 0.97 1.09 0.92 0.88 0.76 0.77 0.64 7.16%

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