[NSOP] QoQ Cumulative 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- 208.58%
YoY- 97.61%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 11,603 47,940 35,932 23,395 10,209 43,364 31,156 -48.20%
PBT 4,690 19,198 14,262 8,110 2,608 13,288 8,027 -30.08%
Tax -1,473 -6,330 -4,589 -2,571 -813 -3,644 -1,996 -18.32%
NP 3,217 12,868 9,673 5,539 1,795 9,644 6,031 -34.20%
-
NP to SH 3,217 12,868 9,673 5,539 1,795 9,644 6,031 -34.20%
-
Tax Rate 31.41% 32.97% 32.18% 31.70% 31.17% 27.42% 24.87% -
Total Cost 8,386 35,072 26,259 17,856 8,414 33,720 25,125 -51.85%
-
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 6,758 10,006 9,972 3,311 3,310 5,856 5,799 10.73%
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 1.57% 6.47% 4.82% 2.68% 0.87% 5.04% 2.97% -
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 17.17 71.87 54.05 35.33 15.42 66.64 48.35 -49.82%
EPS 4.76 19.29 14.55 8.36 2.71 14.82 9.32 -36.07%
DPS 10.00 15.00 15.00 5.00 5.00 9.00 9.00 7.26%
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 16.53 68.29 51.18 33.33 14.54 61.77 44.38 -48.20%
EPS 4.58 18.33 13.78 7.89 2.56 13.74 8.59 -34.22%
DPS 9.63 14.25 14.20 4.72 4.72 8.34 8.26 10.76%
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 14.68 3.20 3.85 5.72 12.90 3.05 3.99 138.13%
P/EPS 52.94 11.92 14.30 24.15 73.39 13.70 20.62 87.39%
EY 1.89 8.39 7.00 4.14 1.36 7.30 4.85 -46.61%
DY 3.97 6.52 7.21 2.48 2.51 4.43 4.66 -10.12%
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 13.57 3.30 4.01 6.03 12.97 3.08 4.26 116.34%
P/EPS 48.95 12.29 14.91 25.47 73.76 13.83 22.01 70.29%
EY 2.04 8.14 6.71 3.93 1.36 7.23 4.54 -41.30%
DY 4.29 6.33 6.91 2.35 2.50 4.39 4.37 -1.22%
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