[NSOP] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
22-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -26.1%
YoY- 319.29%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 41,541 38,374 34,392 35,087 34,249 31,054 28,944 27.20%
PBT 10,702 7,586 5,184 22,078 30,133 766 1,516 267.55%
Tax -2,661 -1,980 -1,120 -5,927 -8,277 -360 -316 313.37%
NP 8,041 5,606 4,064 16,151 21,856 406 1,200 255.01%
-
NP to SH 8,041 5,606 4,064 16,151 21,856 406 1,200 255.01%
-
Tax Rate 24.86% 26.10% 21.60% 26.85% 27.47% 47.00% 20.84% -
Total Cost 33,500 32,768 30,328 18,936 12,393 30,648 27,744 13.37%
-
Net Worth 202,969 203,153 202,556 201,246 132,419 117,739 123,599 39.14%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 7,732 5,143 - 5,768 3,500 3,480 - -
Div Payout % 96.16% 91.74% - 35.71% 16.01% 857.14% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 202,969 203,153 202,556 201,246 132,419 117,739 123,599 39.14%
NOSH 64,434 64,288 64,303 64,091 29,167 29,000 30,000 66.39%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 19.36% 14.61% 11.82% 46.03% 63.81% 1.31% 4.15% -
ROE 3.96% 2.76% 2.01% 8.03% 16.51% 0.34% 0.97% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 64.47 59.69 53.48 54.75 117.42 107.08 96.48 -23.54%
EPS 12.43 8.72 6.32 25.20 74.93 1.40 4.00 112.80%
DPS 12.00 8.00 0.00 9.00 12.00 12.00 0.00 -
NAPS 3.15 3.16 3.15 3.14 4.54 4.06 4.12 -16.37%
Adjusted Per Share Value based on latest NOSH - 60,249
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 59.17 54.65 48.98 49.97 48.78 44.23 41.22 27.22%
EPS 11.45 7.98 5.79 23.00 31.13 0.58 1.71 254.84%
DPS 11.01 7.33 0.00 8.22 4.99 4.96 0.00 -
NAPS 2.8908 2.8934 2.885 2.8663 1.886 1.6769 1.7604 39.14%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.93 2.13 2.30 2.03 1.87 1.70 1.53 -
P/RPS 2.99 3.57 4.30 3.71 1.59 1.59 1.59 52.29%
P/EPS 15.46 24.43 36.39 8.06 2.50 121.43 38.25 -45.30%
EY 6.47 4.09 2.75 12.41 40.07 0.82 2.61 83.06%
DY 6.22 3.76 0.00 4.43 6.42 7.06 0.00 -
P/NAPS 0.61 0.67 0.73 0.65 0.41 0.42 0.37 39.51%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 22/08/02 24/05/02 22/02/02 27/11/01 24/08/01 21/05/01 -
Price 2.06 2.16 2.24 2.00 2.01 2.18 1.65 -
P/RPS 3.20 3.62 4.19 3.65 1.71 2.04 1.71 51.79%
P/EPS 16.51 24.77 35.44 7.94 2.68 155.71 41.25 -45.65%
EY 6.06 4.04 2.82 12.60 37.28 0.64 2.42 84.30%
DY 5.83 3.70 0.00 4.50 5.97 5.50 0.00 -
P/NAPS 0.65 0.68 0.71 0.64 0.44 0.54 0.40 38.17%

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