[NSOP] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 74.63%
YoY- 60.39%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 23,818 11,603 47,940 35,932 23,395 10,209 43,364 -32.95%
PBT 7,834 4,690 19,198 14,262 8,110 2,608 13,288 -29.71%
Tax -2,475 -1,473 -6,330 -4,589 -2,571 -813 -3,644 -22.75%
NP 5,359 3,217 12,868 9,673 5,539 1,795 9,644 -32.43%
-
NP to SH 5,359 3,217 12,868 9,673 5,539 1,795 9,644 -32.43%
-
Tax Rate 31.59% 31.41% 32.97% 32.18% 31.70% 31.17% 27.42% -
Total Cost 18,459 8,386 35,072 26,259 17,856 8,414 33,720 -33.10%
-
Net Worth 201,894 204,779 198,790 200,772 206,614 206,553 191,311 3.65%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 6,774 6,758 10,006 9,972 3,311 3,310 5,856 10.20%
Div Payout % 126.42% 210.08% 77.76% 103.09% 59.78% 184.41% 60.73% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 201,894 204,779 198,790 200,772 206,614 206,553 191,311 3.65%
NOSH 67,749 67,584 66,708 66,481 66,222 66,203 65,071 2.72%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 22.50% 27.73% 26.84% 26.92% 23.68% 17.58% 22.24% -
ROE 2.65% 1.57% 6.47% 4.82% 2.68% 0.87% 5.04% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 35.16 17.17 71.87 54.05 35.33 15.42 66.64 -34.73%
EPS 7.91 4.76 19.29 14.55 8.36 2.71 14.82 -34.22%
DPS 10.00 10.00 15.00 15.00 5.00 5.00 9.00 7.28%
NAPS 2.98 3.03 2.98 3.02 3.12 3.12 2.94 0.90%
Adjusted Per Share Value based on latest NOSH - 66,893
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 33.93 16.53 68.29 51.18 33.33 14.54 61.77 -32.95%
EPS 7.63 4.58 18.33 13.78 7.89 2.56 13.74 -32.46%
DPS 9.65 9.63 14.25 14.20 4.72 4.72 8.34 10.22%
NAPS 2.8759 2.917 2.8317 2.8599 2.9431 2.9423 2.7252 3.65%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.28 2.52 2.30 2.08 2.02 1.99 2.03 -
P/RPS 6.49 14.68 3.20 3.85 5.72 12.90 3.05 65.51%
P/EPS 28.82 52.94 11.92 14.30 24.15 73.39 13.70 64.25%
EY 3.47 1.89 8.39 7.00 4.14 1.36 7.30 -39.12%
DY 4.39 3.97 6.52 7.21 2.48 2.51 4.43 -0.60%
P/NAPS 0.77 0.83 0.77 0.69 0.65 0.64 0.69 7.59%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 16/08/04 28/05/04 25/02/04 28/11/03 22/08/03 30/05/03 24/02/03 -
Price 2.22 2.33 2.37 2.17 2.13 2.00 2.05 -
P/RPS 6.31 13.57 3.30 4.01 6.03 12.97 3.08 61.37%
P/EPS 28.07 48.95 12.29 14.91 25.47 73.76 13.83 60.37%
EY 3.56 2.04 8.14 6.71 3.93 1.36 7.23 -37.67%
DY 4.50 4.29 6.33 6.91 2.35 2.50 4.39 1.66%
P/NAPS 0.74 0.77 0.80 0.72 0.68 0.64 0.70 3.77%

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