[NSOP] QoQ Cumulative 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- -1.47%
YoY- 319.29%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 31,156 19,187 8,598 35,087 25,687 15,527 7,236 164.42%
PBT 8,027 3,793 1,296 22,078 22,600 383 379 664.07%
Tax -1,996 -990 -280 -5,927 -6,208 -180 -79 759.34%
NP 6,031 2,803 1,016 16,151 16,392 203 300 637.99%
-
NP to SH 6,031 2,803 1,016 16,151 16,392 203 300 637.99%
-
Tax Rate 24.87% 26.10% 21.60% 26.85% 27.47% 47.00% 20.84% -
Total Cost 25,125 16,384 7,582 18,936 9,295 15,324 6,936 135.68%
-
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 5,799 2,571 - 5,768 2,625 1,740 - -
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 2.97% 1.38% 0.50% 8.03% 12.38% 0.17% 0.24% -
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 48.35 29.84 13.37 54.75 88.07 53.54 24.12 58.91%
EPS 9.32 4.36 1.58 25.20 56.20 0.70 1.00 342.27%
DPS 9.00 4.00 0.00 9.00 9.00 6.00 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 44.37 27.33 12.25 49.97 36.59 22.11 10.31 164.34%
EPS 8.59 3.99 1.45 23.00 23.35 0.29 0.43 634.89%
DPS 8.26 3.66 0.00 8.22 3.74 2.48 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 3.99 7.14 17.20 3.71 2.12 3.18 6.34 -26.54%
P/EPS 20.62 48.85 145.57 8.06 3.33 242.86 153.00 -73.68%
EY 4.85 2.05 0.69 12.41 30.05 0.41 0.65 281.37%
DY 4.66 1.88 0.00 4.43 4.81 3.53 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 4.26 7.24 16.75 3.65 2.28 4.07 6.84 -27.04%
P/EPS 22.01 49.54 141.77 7.94 3.58 311.43 165.00 -73.86%
EY 4.54 2.02 0.71 12.60 27.96 0.32 0.61 280.73%
DY 4.37 1.85 0.00 4.50 4.48 2.75 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