[NSOP] QoQ 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- 14.41%
YoY- 1599.17%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 12,537 13,186 10,209 12,208 11,969 10,589 8,598 28.55%
PBT 6,152 5,502 2,608 5,261 4,233 2,497 1,296 182.18%
Tax -2,018 -1,758 -813 -1,648 -1,075 -710 -280 272.66%
NP 4,134 3,744 1,795 3,613 3,158 1,787 1,016 154.65%
-
NP to SH 4,134 3,744 1,795 3,613 3,158 1,787 1,016 154.65%
-
Tax Rate 32.80% 31.95% 31.17% 31.32% 25.40% 28.43% 21.60% -
Total Cost 8,403 9,442 8,414 8,595 8,811 8,802 7,582 7.08%
-
Net Worth 202,017 207,013 206,553 208,389 205,012 203,126 202,556 -0.17%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 6,689 - 3,310 - 3,254 2,571 - -
Div Payout % 161.81% - 184.41% - 103.05% 143.88% - -
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 202,017 207,013 206,553 208,389 205,012 203,126 202,556 -0.17%
NOSH 66,893 66,350 66,203 66,155 65,083 64,280 64,303 2.66%
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 32.97% 28.39% 17.58% 29.60% 26.38% 16.88% 11.82% -
ROE 2.05% 1.81% 0.87% 1.73% 1.54% 0.88% 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 18.74 19.87 15.42 18.45 18.39 16.47 13.37 25.21%
EPS 6.18 5.65 2.71 5.47 4.82 2.78 1.58 148.04%
DPS 10.00 0.00 5.00 0.00 5.00 4.00 0.00 -
NAPS 3.02 3.12 3.12 3.15 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 17.86 18.78 14.54 17.39 17.05 15.08 12.25 28.54%
EPS 5.89 5.33 2.56 5.15 4.50 2.55 1.45 154.36%
DPS 9.53 0.00 4.71 0.00 4.63 3.66 0.00 -
NAPS 2.8773 2.9484 2.9419 2.968 2.9199 2.8931 2.885 -0.17%
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 11.10 10.16 12.90 11.00 10.49 12.93 17.20 -25.30%
P/EPS 33.66 35.80 73.39 37.17 39.78 76.62 145.57 -62.29%
EY 2.97 2.79 1.36 2.69 2.51 1.31 0.69 164.37%
DY 4.81 0.00 2.51 0.00 2.59 1.88 0.00 -
P/NAPS 0.69 0.65 0.64 0.64 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 11.58 10.72 12.97 11.11 11.20 13.11 16.75 -21.79%
P/EPS 35.11 37.75 73.76 37.54 42.45 77.70 141.77 -60.53%
EY 2.85 2.65 1.36 2.66 2.36 1.29 0.71 152.36%
DY 4.61 0.00 2.50 0.00 2.43 1.85 0.00 -
P/NAPS 0.72 0.68 0.64 0.65 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