[NSOP] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -74.84%
YoY- 238.67%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 43,364 41,541 38,374 34,392 35,087 34,249 31,054 24.85%
PBT 13,288 10,702 7,586 5,184 22,078 30,133 766 566.64%
Tax -3,644 -2,661 -1,980 -1,120 -5,927 -8,277 -360 365.96%
NP 9,644 8,041 5,606 4,064 16,151 21,856 406 721.57%
-
NP to SH 9,644 8,041 5,606 4,064 16,151 21,856 406 721.57%
-
Tax Rate 27.42% 24.86% 26.10% 21.60% 26.85% 27.47% 47.00% -
Total Cost 33,720 33,500 32,768 30,328 18,936 12,393 30,648 6.55%
-
Net Worth 191,311 202,969 203,153 202,556 201,246 132,419 117,739 38.09%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 5,856 7,732 5,143 - 5,768 3,500 3,480 41.34%
Div Payout % 60.73% 96.16% 91.74% - 35.71% 16.01% 857.14% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 191,311 202,969 203,153 202,556 201,246 132,419 117,739 38.09%
NOSH 65,071 64,434 64,288 64,303 64,091 29,167 29,000 71.14%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 22.24% 19.36% 14.61% 11.82% 46.03% 63.81% 1.31% -
ROE 5.04% 3.96% 2.76% 2.01% 8.03% 16.51% 0.34% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 66.64 64.47 59.69 53.48 54.75 117.42 107.08 -27.04%
EPS 14.82 12.43 8.72 6.32 25.20 74.93 1.40 380.04%
DPS 9.00 12.00 8.00 0.00 9.00 12.00 12.00 -17.40%
NAPS 2.94 3.15 3.16 3.15 3.14 4.54 4.06 -19.31%
Adjusted Per Share Value based on latest NOSH - 64,303
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 61.76 59.17 54.65 48.98 49.97 48.78 44.23 24.85%
EPS 13.74 11.45 7.98 5.79 23.00 31.13 0.58 720.10%
DPS 8.34 11.01 7.33 0.00 8.22 4.99 4.96 41.26%
NAPS 2.7248 2.8908 2.8934 2.885 2.8663 1.886 1.6769 38.09%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 2.03 1.93 2.13 2.30 2.03 1.87 1.70 -
P/RPS 3.05 2.99 3.57 4.30 3.71 1.59 1.59 54.20%
P/EPS 13.70 15.46 24.43 36.39 8.06 2.50 121.43 -76.55%
EY 7.30 6.47 4.09 2.75 12.41 40.07 0.82 327.83%
DY 4.43 6.22 3.76 0.00 4.43 6.42 7.06 -26.64%
P/NAPS 0.69 0.61 0.67 0.73 0.65 0.41 0.42 39.10%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 24/02/03 28/11/02 22/08/02 24/05/02 22/02/02 27/11/01 24/08/01 -
Price 2.05 2.06 2.16 2.24 2.00 2.01 2.18 -
P/RPS 3.08 3.20 3.62 4.19 3.65 1.71 2.04 31.50%
P/EPS 13.83 16.51 24.77 35.44 7.94 2.68 155.71 -80.00%
EY 7.23 6.06 4.04 2.82 12.60 37.28 0.64 401.24%
DY 4.39 5.83 3.70 0.00 4.50 5.97 5.50 -13.91%
P/NAPS 0.70 0.65 0.68 0.71 0.64 0.44 0.54 18.83%

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