[NSOP] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
22-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 37.94%
YoY- 1280.79%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 40,836 43,364 41,541 38,374 34,392 35,087 34,249 12.45%
PBT 10,432 13,288 10,702 7,586 5,184 22,078 30,133 -50.72%
Tax -3,252 -3,644 -2,661 -1,980 -1,120 -5,927 -8,277 -46.38%
NP 7,180 9,644 8,041 5,606 4,064 16,151 21,856 -52.42%
-
NP to SH 7,180 9,644 8,041 5,606 4,064 16,151 21,856 -52.42%
-
Tax Rate 31.17% 27.42% 24.86% 26.10% 21.60% 26.85% 27.47% -
Total Cost 33,656 33,720 33,500 32,768 30,328 18,936 12,393 94.76%
-
Net Worth 206,553 191,311 202,969 203,153 202,556 201,246 132,419 34.53%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 13,240 5,856 7,732 5,143 - 5,768 3,500 142.97%
Div Payout % 184.41% 60.73% 96.16% 91.74% - 35.71% 16.01% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 206,553 191,311 202,969 203,153 202,556 201,246 132,419 34.53%
NOSH 66,203 65,071 64,434 64,288 64,303 64,091 29,167 72.79%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 17.58% 22.24% 19.36% 14.61% 11.82% 46.03% 63.81% -
ROE 3.48% 5.04% 3.96% 2.76% 2.01% 8.03% 16.51% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 61.68 66.64 64.47 59.69 53.48 54.75 117.42 -34.92%
EPS 10.84 14.82 12.43 8.72 6.32 25.20 74.93 -72.47%
DPS 20.00 9.00 12.00 8.00 0.00 9.00 12.00 40.61%
NAPS 3.12 2.94 3.15 3.16 3.15 3.14 4.54 -22.14%
Adjusted Per Share Value based on latest NOSH - 64,280
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 58.16 61.76 59.17 54.65 48.98 49.97 48.78 12.45%
EPS 10.23 13.74 11.45 7.98 5.79 23.00 31.13 -52.41%
DPS 18.86 8.34 11.01 7.33 0.00 8.22 4.99 142.83%
NAPS 2.9419 2.7248 2.8908 2.8934 2.885 2.8663 1.886 34.53%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.99 2.03 1.93 2.13 2.30 2.03 1.87 -
P/RPS 3.23 3.05 2.99 3.57 4.30 3.71 1.59 60.46%
P/EPS 18.35 13.70 15.46 24.43 36.39 8.06 2.50 278.14%
EY 5.45 7.30 6.47 4.09 2.75 12.41 40.07 -73.58%
DY 10.05 4.43 6.22 3.76 0.00 4.43 6.42 34.85%
P/NAPS 0.64 0.69 0.61 0.67 0.73 0.65 0.41 34.60%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 24/02/03 28/11/02 22/08/02 24/05/02 22/02/02 27/11/01 -
Price 2.00 2.05 2.06 2.16 2.24 2.00 2.01 -
P/RPS 3.24 3.08 3.20 3.62 4.19 3.65 1.71 53.17%
P/EPS 18.44 13.83 16.51 24.77 35.44 7.94 2.68 262.18%
EY 5.42 7.23 6.06 4.04 2.82 12.60 37.28 -72.38%
DY 10.00 4.39 5.83 3.70 0.00 4.50 5.97 41.08%
P/NAPS 0.64 0.70 0.65 0.68 0.71 0.64 0.44 28.40%

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