[NSOP] QoQ Cumulative 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- 175.89%
YoY- 1280.79%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 10,209 43,364 31,156 19,187 8,598 35,087 25,687 -45.97%
PBT 2,608 13,288 8,027 3,793 1,296 22,078 22,600 -76.32%
Tax -813 -3,644 -1,996 -990 -280 -5,927 -6,208 -74.24%
NP 1,795 9,644 6,031 2,803 1,016 16,151 16,392 -77.14%
-
NP to SH 1,795 9,644 6,031 2,803 1,016 16,151 16,392 -77.14%
-
Tax Rate 31.17% 27.42% 24.87% 26.10% 21.60% 26.85% 27.47% -
Total Cost 8,414 33,720 25,125 16,384 7,582 18,936 9,295 -6.42%
-
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 3,310 5,856 5,799 2,571 - 5,768 2,625 16.73%
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 0.87% 5.04% 2.97% 1.38% 0.50% 8.03% 12.38% -
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 15.42 66.64 48.35 29.84 13.37 54.75 88.07 -68.73%
EPS 2.71 14.82 9.32 4.36 1.58 25.20 56.20 -86.77%
DPS 5.00 9.00 9.00 4.00 0.00 9.00 9.00 -32.44%
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 14.54 61.76 44.37 27.33 12.25 49.97 36.59 -45.97%
EPS 2.56 13.74 8.59 3.99 1.45 23.00 23.35 -77.12%
DPS 4.71 8.34 8.26 3.66 0.00 8.22 3.74 16.63%
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 12.90 3.05 3.99 7.14 17.20 3.71 2.12 233.66%
P/EPS 73.39 13.70 20.62 48.85 145.57 8.06 3.33 687.55%
EY 1.36 7.30 4.85 2.05 0.69 12.41 30.05 -87.32%
DY 2.51 4.43 4.66 1.88 0.00 4.43 4.81 -35.20%
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 12.97 3.08 4.26 7.24 16.75 3.65 2.28 219.00%
P/EPS 73.76 13.83 22.01 49.54 141.77 7.94 3.58 652.93%
EY 1.36 7.23 4.54 2.02 0.71 12.60 27.96 -86.69%
DY 2.50 4.39 4.37 1.85 0.00 4.50 4.48 -32.24%
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