[NSOP] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 43.44%
YoY- -63.21%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 46,790 40,836 43,364 41,541 38,374 34,392 35,087 21.21%
PBT 16,220 10,432 13,288 10,702 7,586 5,184 22,078 -18.62%
Tax -5,142 -3,252 -3,644 -2,661 -1,980 -1,120 -5,927 -9.06%
NP 11,078 7,180 9,644 8,041 5,606 4,064 16,151 -22.27%
-
NP to SH 11,078 7,180 9,644 8,041 5,606 4,064 16,151 -22.27%
-
Tax Rate 31.70% 31.17% 27.42% 24.86% 26.10% 21.60% 26.85% -
Total Cost 35,712 33,656 33,720 33,500 32,768 30,328 18,936 52.82%
-
Net Worth 206,614 206,553 191,311 202,969 203,153 202,556 201,246 1.77%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 6,622 13,240 5,856 7,732 5,143 - 5,768 9.66%
Div Payout % 59.78% 184.41% 60.73% 96.16% 91.74% - 35.71% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 206,614 206,553 191,311 202,969 203,153 202,556 201,246 1.77%
NOSH 66,222 66,203 65,071 64,434 64,288 64,303 64,091 2.21%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 23.68% 17.58% 22.24% 19.36% 14.61% 11.82% 46.03% -
ROE 5.36% 3.48% 5.04% 3.96% 2.76% 2.01% 8.03% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 70.66 61.68 66.64 64.47 59.69 53.48 54.75 18.59%
EPS 16.72 10.84 14.82 12.43 8.72 6.32 25.20 -23.98%
DPS 10.00 20.00 9.00 12.00 8.00 0.00 9.00 7.29%
NAPS 3.12 3.12 2.94 3.15 3.16 3.15 3.14 -0.42%
Adjusted Per Share Value based on latest NOSH - 65,083
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 66.64 58.16 61.76 59.17 54.65 48.98 49.97 21.22%
EPS 15.78 10.23 13.74 11.45 7.98 5.79 23.00 -22.26%
DPS 9.43 18.86 8.34 11.01 7.33 0.00 8.22 9.61%
NAPS 2.9428 2.9419 2.7248 2.8908 2.8934 2.885 2.8663 1.77%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 2.02 1.99 2.03 1.93 2.13 2.30 2.03 -
P/RPS 2.86 3.23 3.05 2.99 3.57 4.30 3.71 -15.96%
P/EPS 12.08 18.35 13.70 15.46 24.43 36.39 8.06 31.06%
EY 8.28 5.45 7.30 6.47 4.09 2.75 12.41 -23.70%
DY 4.95 10.05 4.43 6.22 3.76 0.00 4.43 7.70%
P/NAPS 0.65 0.64 0.69 0.61 0.67 0.73 0.65 0.00%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 22/08/03 30/05/03 24/02/03 28/11/02 22/08/02 24/05/02 22/02/02 -
Price 2.13 2.00 2.05 2.06 2.16 2.24 2.00 -
P/RPS 3.01 3.24 3.08 3.20 3.62 4.19 3.65 -12.09%
P/EPS 12.73 18.44 13.83 16.51 24.77 35.44 7.94 37.10%
EY 7.85 5.42 7.23 6.06 4.04 2.82 12.60 -27.11%
DY 4.69 10.00 4.39 5.83 3.70 0.00 4.50 2.80%
P/NAPS 0.68 0.64 0.70 0.65 0.68 0.71 0.64 4.13%

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