[NSOP] QoQ 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- -22.71%
YoY- -11.57%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 15,024 12,215 11,603 12,008 12,537 13,186 10,209 29.28%
PBT 6,379 3,144 4,690 4,936 6,152 5,502 2,608 81.24%
Tax -2,485 -1,002 -1,473 -1,741 -2,018 -1,758 -813 110.18%
NP 3,894 2,142 3,217 3,195 4,134 3,744 1,795 67.34%
-
NP to SH 3,894 2,142 3,217 3,195 4,134 3,744 1,795 67.34%
-
Tax Rate 38.96% 31.87% 31.41% 35.27% 32.80% 31.95% 31.17% -
Total Cost 11,130 10,073 8,386 8,813 8,403 9,442 8,414 20.44%
-
Net Worth 207,316 202,639 204,779 200,867 202,017 207,013 206,553 0.24%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 6,137 - 6,758 - 6,689 - 3,310 50.75%
Div Payout % 157.62% - 210.08% - 161.81% - 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 207,316 202,639 204,779 200,867 202,017 207,013 206,553 0.24%
NOSH 68,196 67,999 67,584 67,405 66,893 66,350 66,203 1.99%
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 25.92% 17.54% 27.73% 26.61% 32.97% 28.39% 17.58% -
ROE 1.88% 1.06% 1.57% 1.59% 2.05% 1.81% 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 22.03 17.96 17.17 17.81 18.74 19.87 15.42 26.76%
EPS 5.71 3.15 4.76 4.74 6.18 5.65 2.71 64.13%
DPS 9.00 0.00 10.00 0.00 10.00 0.00 5.00 47.81%
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 21.40 17.40 16.53 17.10 17.86 18.78 14.54 29.29%
EPS 5.55 3.05 4.58 4.55 5.89 5.33 2.56 67.27%
DPS 8.74 0.00 9.63 0.00 9.53 0.00 4.71 50.83%
NAPS 2.9527 2.8861 2.9166 2.8609 2.8773 2.9484 2.9419 0.24%
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 10.58 12.69 14.68 12.91 11.10 10.16 12.90 -12.34%
P/EPS 40.81 72.38 52.94 48.52 33.66 35.80 73.39 -32.30%
EY 2.45 1.38 1.89 2.06 2.97 2.79 1.36 47.89%
DY 3.86 0.00 3.97 0.00 4.81 0.00 2.51 33.12%
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 10.89 12.36 13.57 13.30 11.58 10.72 12.97 -10.97%
P/EPS 42.03 70.48 48.95 50.00 35.11 37.75 73.76 -31.19%
EY 2.38 1.42 2.04 2.00 2.85 2.65 1.36 45.07%
DY 3.75 0.00 4.29 0.00 4.61 0.00 2.50 30.94%
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