[NSOP] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -81.39%
YoY- 76.67%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 47,940 35,932 23,395 10,209 43,364 31,156 19,187 83.82%
PBT 19,198 14,262 8,110 2,608 13,288 8,027 3,793 193.92%
Tax -6,330 -4,589 -2,571 -813 -3,644 -1,996 -990 243.32%
NP 12,868 9,673 5,539 1,795 9,644 6,031 2,803 175.45%
-
NP to SH 12,868 9,673 5,539 1,795 9,644 6,031 2,803 175.45%
-
Tax Rate 32.97% 32.18% 31.70% 31.17% 27.42% 24.87% 26.10% -
Total Cost 35,072 26,259 17,856 8,414 33,720 25,125 16,384 65.86%
-
Net Worth 198,790 200,772 206,614 206,553 191,311 202,969 203,153 -1.43%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 10,006 9,972 3,311 3,310 5,856 5,799 2,571 146.81%
Div Payout % 77.76% 103.09% 59.78% 184.41% 60.73% 96.16% 91.74% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 198,790 200,772 206,614 206,553 191,311 202,969 203,153 -1.43%
NOSH 66,708 66,481 66,222 66,203 65,071 64,434 64,288 2.48%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 26.84% 26.92% 23.68% 17.58% 22.24% 19.36% 14.61% -
ROE 6.47% 4.82% 2.68% 0.87% 5.04% 2.97% 1.38% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 71.87 54.05 35.33 15.42 66.64 48.35 29.84 79.39%
EPS 19.29 14.55 8.36 2.71 14.82 9.32 4.36 168.77%
DPS 15.00 15.00 5.00 5.00 9.00 9.00 4.00 140.79%
NAPS 2.98 3.02 3.12 3.12 2.94 3.15 3.16 -3.82%
Adjusted Per Share Value based on latest NOSH - 66,203
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 68.29 51.18 33.33 14.54 61.77 44.38 27.33 83.83%
EPS 18.33 13.78 7.89 2.56 13.74 8.59 3.99 175.58%
DPS 14.25 14.20 4.72 4.72 8.34 8.26 3.66 146.87%
NAPS 2.8317 2.8599 2.9431 2.9423 2.7252 2.8912 2.8938 -1.43%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.30 2.08 2.02 1.99 2.03 1.93 2.13 -
P/RPS 3.20 3.85 5.72 12.90 3.05 3.99 7.14 -41.34%
P/EPS 11.92 14.30 24.15 73.39 13.70 20.62 48.85 -60.85%
EY 8.39 7.00 4.14 1.36 7.30 4.85 2.05 155.20%
DY 6.52 7.21 2.48 2.51 4.43 4.66 1.88 128.59%
P/NAPS 0.77 0.69 0.65 0.64 0.69 0.61 0.67 9.69%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 28/11/03 22/08/03 30/05/03 24/02/03 28/11/02 22/08/02 -
Price 2.37 2.17 2.13 2.00 2.05 2.06 2.16 -
P/RPS 3.30 4.01 6.03 12.97 3.08 4.26 7.24 -40.68%
P/EPS 12.29 14.91 25.47 73.76 13.83 22.01 49.54 -60.41%
EY 8.14 6.71 3.93 1.36 7.23 4.54 2.02 152.58%
DY 6.33 6.91 2.35 2.50 4.39 4.37 1.85 126.55%
P/NAPS 0.80 0.72 0.68 0.64 0.70 0.65 0.68 11.41%

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