[NSOP] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 76.72%
YoY- -80.49%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 13,186 10,209 12,208 11,969 10,589 8,598 9,400 25.38%
PBT 5,502 2,608 5,261 4,233 2,497 1,296 -522 -
Tax -1,758 -813 -1,648 -1,075 -710 -280 522 -
NP 3,744 1,795 3,613 3,158 1,787 1,016 0 -
-
NP to SH 3,744 1,795 3,613 3,158 1,787 1,016 -241 -
-
Tax Rate 31.95% 31.17% 31.32% 25.40% 28.43% 21.60% - -
Total Cost 9,442 8,414 8,595 8,811 8,802 7,582 9,400 0.29%
-
Net Worth 207,013 206,553 208,389 205,012 203,126 202,556 189,185 6.20%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - 3,310 - 3,254 2,571 - - -
Div Payout % - 184.41% - 103.05% 143.88% - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 207,013 206,553 208,389 205,012 203,126 202,556 189,185 6.20%
NOSH 66,350 66,203 66,155 65,083 64,280 64,303 60,249 6.66%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 28.39% 17.58% 29.60% 26.38% 16.88% 11.82% 0.00% -
ROE 1.81% 0.87% 1.73% 1.54% 0.88% 0.50% -0.13% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 19.87 15.42 18.45 18.39 16.47 13.37 15.60 17.55%
EPS 5.65 2.71 5.47 4.82 2.78 1.58 -0.40 -
DPS 0.00 5.00 0.00 5.00 4.00 0.00 0.00 -
NAPS 3.12 3.12 3.15 3.15 3.16 3.15 3.14 -0.42%
Adjusted Per Share Value based on latest NOSH - 65,083
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 18.78 14.54 17.39 17.05 15.08 12.25 13.39 25.37%
EPS 5.33 2.56 5.15 4.50 2.55 1.45 -0.34 -
DPS 0.00 4.71 0.00 4.63 3.66 0.00 0.00 -
NAPS 2.9484 2.9419 2.968 2.9199 2.8931 2.885 2.6945 6.20%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 2.02 1.99 2.03 1.93 2.13 2.30 2.03 -
P/RPS 10.16 12.90 11.00 10.49 12.93 17.20 13.01 -15.23%
P/EPS 35.80 73.39 37.17 39.78 76.62 145.57 -507.50 -
EY 2.79 1.36 2.69 2.51 1.31 0.69 -0.20 -
DY 0.00 2.51 0.00 2.59 1.88 0.00 0.00 -
P/NAPS 0.65 0.64 0.64 0.61 0.67 0.73 0.65 0.00%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 22/08/03 30/05/03 24/02/03 28/11/02 22/08/02 24/05/02 22/02/02 -
Price 2.13 2.00 2.05 2.06 2.16 2.24 2.00 -
P/RPS 10.72 12.97 11.11 11.20 13.11 16.75 12.82 -11.27%
P/EPS 37.75 73.76 37.54 42.45 77.70 141.77 -500.00 -
EY 2.65 1.36 2.66 2.36 1.29 0.71 -0.20 -
DY 0.00 2.50 0.00 2.43 1.85 0.00 0.00 -
P/NAPS 0.68 0.64 0.65 0.65 0.68 0.71 0.64 4.13%

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