[NSOP] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -75.0%
YoY- 79.22%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 51,580 38,842 23,818 11,603 47,940 35,932 23,395 68.99%
PBT 18,258 14,213 7,834 4,690 19,198 14,262 8,110 71.35%
Tax -5,132 -4,960 -2,475 -1,473 -6,330 -4,589 -2,571 58.20%
NP 13,126 9,253 5,359 3,217 12,868 9,673 5,539 77.28%
-
NP to SH 13,126 9,253 5,359 3,217 12,868 9,673 5,539 77.28%
-
Tax Rate 28.11% 34.90% 31.59% 31.41% 32.97% 32.18% 31.70% -
Total Cost 38,454 29,589 18,459 8,386 35,072 26,259 17,856 66.37%
-
Net Worth 205,964 206,376 201,894 204,779 198,790 200,772 206,614 -0.20%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 12,915 12,898 6,774 6,758 10,006 9,972 3,311 146.77%
Div Payout % 98.39% 139.40% 126.42% 210.08% 77.76% 103.09% 59.78% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 205,964 206,376 201,894 204,779 198,790 200,772 206,614 -0.20%
NOSH 67,975 67,887 67,749 67,584 66,708 66,481 66,222 1.74%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 25.45% 23.82% 22.50% 27.73% 26.84% 26.92% 23.68% -
ROE 6.37% 4.48% 2.65% 1.57% 6.47% 4.82% 2.68% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 75.88 57.22 35.16 17.17 71.87 54.05 35.33 66.07%
EPS 19.31 13.63 7.91 4.76 19.29 14.55 8.36 74.29%
DPS 19.00 19.00 10.00 10.00 15.00 15.00 5.00 142.53%
NAPS 3.03 3.04 2.98 3.03 2.98 3.02 3.12 -1.92%
Adjusted Per Share Value based on latest NOSH - 67,584
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 73.47 55.33 33.93 16.53 68.29 51.18 33.33 68.96%
EPS 18.70 13.18 7.63 4.58 18.33 13.78 7.89 77.29%
DPS 18.40 18.37 9.65 9.63 14.25 14.20 4.72 146.67%
NAPS 2.9339 2.9398 2.8759 2.917 2.8317 2.8599 2.9431 -0.20%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.31 2.33 2.28 2.52 2.30 2.08 2.02 -
P/RPS 3.04 4.07 6.49 14.68 3.20 3.85 5.72 -34.26%
P/EPS 11.96 17.09 28.82 52.94 11.92 14.30 24.15 -37.27%
EY 8.36 5.85 3.47 1.89 8.39 7.00 4.14 59.42%
DY 8.23 8.15 4.39 3.97 6.52 7.21 2.48 121.67%
P/NAPS 0.76 0.77 0.77 0.83 0.77 0.69 0.65 10.93%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 30/11/04 16/08/04 28/05/04 25/02/04 28/11/03 22/08/03 -
Price 2.30 2.40 2.22 2.33 2.37 2.17 2.13 -
P/RPS 3.03 4.19 6.31 13.57 3.30 4.01 6.03 -36.66%
P/EPS 11.91 17.61 28.07 48.95 12.29 14.91 25.47 -39.61%
EY 8.40 5.68 3.56 2.04 8.14 6.71 3.93 65.54%
DY 8.26 7.92 4.50 4.29 6.33 6.91 2.35 130.29%
P/NAPS 0.76 0.79 0.74 0.77 0.80 0.72 0.68 7.66%

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