[NSOP] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 33.03%
YoY- 33.43%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 38,842 23,818 11,603 47,940 35,932 23,395 10,209 143.12%
PBT 14,213 7,834 4,690 19,198 14,262 8,110 2,608 208.72%
Tax -4,960 -2,475 -1,473 -6,330 -4,589 -2,571 -813 232.78%
NP 9,253 5,359 3,217 12,868 9,673 5,539 1,795 197.51%
-
NP to SH 9,253 5,359 3,217 12,868 9,673 5,539 1,795 197.51%
-
Tax Rate 34.90% 31.59% 31.41% 32.97% 32.18% 31.70% 31.17% -
Total Cost 29,589 18,459 8,386 35,072 26,259 17,856 8,414 130.72%
-
Net Worth 206,376 201,894 204,779 198,790 200,772 206,614 206,553 -0.05%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 12,898 6,774 6,758 10,006 9,972 3,311 3,310 147.01%
Div Payout % 139.40% 126.42% 210.08% 77.76% 103.09% 59.78% 184.41% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 206,376 201,894 204,779 198,790 200,772 206,614 206,553 -0.05%
NOSH 67,887 67,749 67,584 66,708 66,481 66,222 66,203 1.68%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 23.82% 22.50% 27.73% 26.84% 26.92% 23.68% 17.58% -
ROE 4.48% 2.65% 1.57% 6.47% 4.82% 2.68% 0.87% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 57.22 35.16 17.17 71.87 54.05 35.33 15.42 139.11%
EPS 13.63 7.91 4.76 19.29 14.55 8.36 2.71 192.68%
DPS 19.00 10.00 10.00 15.00 15.00 5.00 5.00 142.92%
NAPS 3.04 2.98 3.03 2.98 3.02 3.12 3.12 -1.71%
Adjusted Per Share Value based on latest NOSH - 67,405
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 55.33 33.93 16.53 68.29 51.18 33.33 14.54 143.14%
EPS 13.18 7.63 4.58 18.33 13.78 7.89 2.56 197.27%
DPS 18.37 9.65 9.63 14.25 14.20 4.72 4.72 146.81%
NAPS 2.9398 2.8759 2.917 2.8317 2.8599 2.9431 2.9423 -0.05%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.33 2.28 2.52 2.30 2.08 2.02 1.99 -
P/RPS 4.07 6.49 14.68 3.20 3.85 5.72 12.90 -53.55%
P/EPS 17.09 28.82 52.94 11.92 14.30 24.15 73.39 -62.04%
EY 5.85 3.47 1.89 8.39 7.00 4.14 1.36 163.78%
DY 8.15 4.39 3.97 6.52 7.21 2.48 2.51 118.80%
P/NAPS 0.77 0.77 0.83 0.77 0.69 0.65 0.64 13.08%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 16/08/04 28/05/04 25/02/04 28/11/03 22/08/03 30/05/03 -
Price 2.40 2.22 2.33 2.37 2.17 2.13 2.00 -
P/RPS 4.19 6.31 13.57 3.30 4.01 6.03 12.97 -52.82%
P/EPS 17.61 28.07 48.95 12.29 14.91 25.47 73.76 -61.41%
EY 5.68 3.56 2.04 8.14 6.71 3.93 1.36 158.66%
DY 7.92 4.50 4.29 6.33 6.91 2.35 2.50 115.25%
P/NAPS 0.79 0.74 0.77 0.80 0.72 0.68 0.64 15.02%

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