[NSOP] YoY TTM Result on 31-Mar-2008 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 15.97%
YoY- 212.1%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 95,402 82,825 96,276 86,209 54,497 43,932 50,301 11.25%
PBT 48,446 40,081 17,774 68,147 21,736 12,474 16,210 20.00%
Tax -11,985 -9,443 -5,609 -16,626 -5,464 -2,897 -4,505 17.70%
NP 36,461 30,638 12,165 51,521 16,272 9,577 11,705 20.83%
-
NP to SH 31,399 26,332 8,826 44,259 14,181 8,778 11,705 17.86%
-
Tax Rate 24.74% 23.56% 31.56% 24.40% 25.14% 23.22% 27.79% -
Total Cost 58,941 52,187 84,111 34,688 38,225 34,355 38,596 7.30%
-
Net Worth 327,913 309,639 288,039 300,560 271,023 211,314 208,964 7.79%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 24,577 21,068 21,042 24,571 12,625 11,076 11,600 13.32%
Div Payout % 78.27% 80.01% 238.42% 55.52% 89.03% 126.18% 99.11% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 327,913 309,639 288,039 300,560 271,023 211,314 208,964 7.79%
NOSH 70,217 70,213 70,082 70,224 70,213 69,511 68,288 0.46%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 38.22% 36.99% 12.64% 59.76% 29.86% 21.80% 23.27% -
ROE 9.58% 8.50% 3.06% 14.73% 5.23% 4.15% 5.60% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 135.87 117.96 137.37 122.76 77.62 63.20 73.66 10.73%
EPS 44.72 37.50 12.59 63.03 20.20 12.63 17.14 17.32%
DPS 35.00 30.00 30.00 35.00 18.00 16.00 17.00 12.78%
NAPS 4.67 4.41 4.11 4.28 3.86 3.04 3.06 7.29%
Adjusted Per Share Value based on latest NOSH - 70,224
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 135.88 117.97 137.12 122.78 77.62 62.57 71.64 11.25%
EPS 44.72 37.50 12.57 63.04 20.20 12.50 16.67 17.86%
DPS 35.00 30.01 29.97 35.00 17.98 15.78 16.52 13.32%
NAPS 4.6704 4.4101 4.1025 4.2808 3.8601 3.0097 2.9762 7.79%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 5.24 4.54 3.52 4.06 3.14 2.57 2.33 -
P/RPS 3.86 3.85 2.56 3.31 4.05 4.07 3.16 3.38%
P/EPS 11.72 12.11 27.95 6.44 15.55 20.35 13.59 -2.43%
EY 8.53 8.26 3.58 15.52 6.43 4.91 7.36 2.48%
DY 6.68 6.61 8.52 8.62 5.73 6.23 7.30 -1.46%
P/NAPS 1.12 1.03 0.86 0.95 0.81 0.85 0.76 6.67%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 27/05/11 26/05/10 28/05/09 30/05/08 25/05/07 26/05/06 30/05/05 -
Price 5.35 4.34 3.98 4.68 3.54 2.68 2.34 -
P/RPS 3.94 3.68 2.90 3.81 4.56 4.24 3.18 3.63%
P/EPS 11.96 11.57 31.60 7.43 17.53 21.22 13.65 -2.17%
EY 8.36 8.64 3.16 13.47 5.71 4.71 7.32 2.23%
DY 6.54 6.91 7.54 7.48 5.08 5.97 7.26 -1.72%
P/NAPS 1.15 0.98 0.97 1.09 0.92 0.88 0.76 7.14%

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