[NSOP] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 54.29%
YoY- 97.61%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 46,412 47,940 47,909 46,790 40,836 43,364 41,541 7.66%
PBT 18,760 19,198 19,016 16,220 10,432 13,288 10,702 45.33%
Tax -5,892 -6,330 -6,118 -5,142 -3,252 -3,644 -2,661 69.79%
NP 12,868 12,868 12,897 11,078 7,180 9,644 8,041 36.77%
-
NP to SH 12,868 12,868 12,897 11,078 7,180 9,644 8,041 36.77%
-
Tax Rate 31.41% 32.97% 32.17% 31.70% 31.17% 27.42% 24.86% -
Total Cost 33,544 35,072 35,012 35,712 33,656 33,720 33,500 0.08%
-
Net Worth 204,779 198,790 200,772 206,614 206,553 191,311 202,969 0.59%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 27,033 10,006 13,296 6,622 13,240 5,856 7,732 130.18%
Div Payout % 210.08% 77.76% 103.09% 59.78% 184.41% 60.73% 96.16% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 204,779 198,790 200,772 206,614 206,553 191,311 202,969 0.59%
NOSH 67,584 66,708 66,481 66,222 66,203 65,071 64,434 3.23%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 27.73% 26.84% 26.92% 23.68% 17.58% 22.24% 19.36% -
ROE 6.28% 6.47% 6.42% 5.36% 3.48% 5.04% 3.96% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 68.67 71.87 72.06 70.66 61.68 66.64 64.47 4.29%
EPS 19.04 19.29 19.40 16.72 10.84 14.82 12.43 32.84%
DPS 40.00 15.00 20.00 10.00 20.00 9.00 12.00 122.98%
NAPS 3.03 2.98 3.02 3.12 3.12 2.94 3.15 -2.55%
Adjusted Per Share Value based on latest NOSH - 66,350
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 66.11 68.29 68.24 66.65 58.17 61.77 59.17 7.66%
EPS 18.33 18.33 18.37 15.78 10.23 13.74 11.45 36.80%
DPS 38.51 14.25 18.94 9.43 18.86 8.34 11.01 130.24%
NAPS 2.917 2.8317 2.8599 2.9431 2.9423 2.7252 2.8912 0.59%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.52 2.30 2.08 2.02 1.99 2.03 1.93 -
P/RPS 3.67 3.20 2.89 2.86 3.23 3.05 2.99 14.62%
P/EPS 13.24 11.92 10.72 12.08 18.35 13.70 15.46 -9.80%
EY 7.56 8.39 9.33 8.28 5.45 7.30 6.47 10.92%
DY 15.87 6.52 9.62 4.95 10.05 4.43 6.22 86.61%
P/NAPS 0.83 0.77 0.69 0.65 0.64 0.69 0.61 22.76%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 25/02/04 28/11/03 22/08/03 30/05/03 24/02/03 28/11/02 -
Price 2.33 2.37 2.17 2.13 2.00 2.05 2.06 -
P/RPS 3.39 3.30 3.01 3.01 3.24 3.08 3.20 3.91%
P/EPS 12.24 12.29 11.19 12.73 18.44 13.83 16.51 -18.07%
EY 8.17 8.14 8.94 7.85 5.42 7.23 6.06 22.01%
DY 17.17 6.33 9.22 4.69 10.00 4.39 5.83 105.32%
P/NAPS 0.77 0.80 0.72 0.68 0.64 0.70 0.65 11.94%

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