[NSOP] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 59.91%
YoY- -40.29%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 35,932 23,395 10,209 43,364 31,156 19,187 8,598 159.22%
PBT 14,262 8,110 2,608 13,288 8,027 3,793 1,296 394.02%
Tax -4,589 -2,571 -813 -3,644 -1,996 -990 -280 544.12%
NP 9,673 5,539 1,795 9,644 6,031 2,803 1,016 348.59%
-
NP to SH 9,673 5,539 1,795 9,644 6,031 2,803 1,016 348.59%
-
Tax Rate 32.18% 31.70% 31.17% 27.42% 24.87% 26.10% 21.60% -
Total Cost 26,259 17,856 8,414 33,720 25,125 16,384 7,582 128.73%
-
Net Worth 200,772 206,614 206,553 191,311 202,969 203,153 202,556 -0.58%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 9,972 3,311 3,310 5,856 5,799 2,571 - -
Div Payout % 103.09% 59.78% 184.41% 60.73% 96.16% 91.74% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 200,772 206,614 206,553 191,311 202,969 203,153 202,556 -0.58%
NOSH 66,481 66,222 66,203 65,071 64,434 64,288 64,303 2.24%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 26.92% 23.68% 17.58% 22.24% 19.36% 14.61% 11.82% -
ROE 4.82% 2.68% 0.87% 5.04% 2.97% 1.38% 0.50% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 54.05 35.33 15.42 66.64 48.35 29.84 13.37 153.55%
EPS 14.55 8.36 2.71 14.82 9.32 4.36 1.58 338.75%
DPS 15.00 5.00 5.00 9.00 9.00 4.00 0.00 -
NAPS 3.02 3.12 3.12 2.94 3.15 3.16 3.15 -2.76%
Adjusted Per Share Value based on latest NOSH - 66,155
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 51.18 33.33 14.54 61.77 44.38 27.33 12.25 159.17%
EPS 13.78 7.89 2.56 13.74 8.59 3.99 1.45 348.04%
DPS 14.20 4.72 4.72 8.34 8.26 3.66 0.00 -
NAPS 2.8599 2.9431 2.9423 2.7252 2.8912 2.8938 2.8853 -0.58%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.08 2.02 1.99 2.03 1.93 2.13 2.30 -
P/RPS 3.85 5.72 12.90 3.05 3.99 7.14 17.20 -63.10%
P/EPS 14.30 24.15 73.39 13.70 20.62 48.85 145.57 -78.67%
EY 7.00 4.14 1.36 7.30 4.85 2.05 0.69 367.97%
DY 7.21 2.48 2.51 4.43 4.66 1.88 0.00 -
P/NAPS 0.69 0.65 0.64 0.69 0.61 0.67 0.73 -3.68%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 22/08/03 30/05/03 24/02/03 28/11/02 22/08/02 24/05/02 -
Price 2.17 2.13 2.00 2.05 2.06 2.16 2.24 -
P/RPS 4.01 6.03 12.97 3.08 4.26 7.24 16.75 -61.41%
P/EPS 14.91 25.47 73.76 13.83 22.01 49.54 141.77 -77.68%
EY 6.71 3.93 1.36 7.23 4.54 2.02 0.71 346.39%
DY 6.91 2.35 2.50 4.39 4.37 1.85 0.00 -
P/NAPS 0.72 0.68 0.64 0.70 0.65 0.68 0.71 0.93%

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