[NSOP] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 521.58%
YoY- 238.67%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 12,208 11,969 10,589 8,598 9,400 10,160 8,291 29.33%
PBT 5,261 4,233 2,497 1,296 -522 22,217 4 11748.34%
Tax -1,648 -1,075 -710 -280 522 -6,028 -4 5376.48%
NP 3,613 3,158 1,787 1,016 0 16,189 0 -
-
NP to SH 3,613 3,158 1,787 1,016 -241 16,189 -97 -
-
Tax Rate 31.32% 25.40% 28.43% 21.60% - 27.13% 100.00% -
Total Cost 8,595 8,811 8,802 7,582 9,400 -6,029 8,291 2.42%
-
Net Worth 208,389 205,012 203,126 202,556 189,185 132,428 131,273 35.96%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - 3,254 2,571 - - 875 1,939 -
Div Payout % - 103.05% 143.88% - - 5.41% 0.00% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 208,389 205,012 203,126 202,556 189,185 132,428 131,273 35.96%
NOSH 66,155 65,083 64,280 64,303 60,249 29,169 32,333 60.95%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 29.60% 26.38% 16.88% 11.82% 0.00% 159.34% 0.00% -
ROE 1.73% 1.54% 0.88% 0.50% -0.13% 12.22% -0.07% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 18.45 18.39 16.47 13.37 15.60 34.83 25.64 -19.65%
EPS 5.47 4.82 2.78 1.58 -0.40 55.50 -0.30 -
DPS 0.00 5.00 4.00 0.00 0.00 3.00 6.00 -
NAPS 3.15 3.15 3.16 3.15 3.14 4.54 4.06 -15.52%
Adjusted Per Share Value based on latest NOSH - 64,303
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 17.39 17.05 15.08 12.25 13.39 14.47 11.81 29.33%
EPS 5.15 4.50 2.55 1.45 -0.34 23.06 -0.14 -
DPS 0.00 4.64 3.66 0.00 0.00 1.25 2.76 -
NAPS 2.9684 2.9203 2.8935 2.8853 2.6949 1.8864 1.8699 35.96%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 2.03 1.93 2.13 2.30 2.03 1.87 1.70 -
P/RPS 11.00 10.49 12.93 17.20 13.01 5.37 6.63 40.01%
P/EPS 37.17 39.78 76.62 145.57 -507.50 3.37 -566.67 -
EY 2.69 2.51 1.31 0.69 -0.20 29.68 -0.18 -
DY 0.00 2.59 1.88 0.00 0.00 1.60 3.53 -
P/NAPS 0.64 0.61 0.67 0.73 0.65 0.41 0.42 32.31%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 24/02/03 28/11/02 22/08/02 24/05/02 22/02/02 27/11/01 24/08/01 -
Price 2.05 2.06 2.16 2.24 2.00 2.01 2.18 -
P/RPS 11.11 11.20 13.11 16.75 12.82 5.77 8.50 19.48%
P/EPS 37.54 42.45 77.70 141.77 -500.00 3.62 -726.67 -
EY 2.66 2.36 1.29 0.71 -0.20 27.61 -0.14 -
DY 0.00 2.43 1.85 0.00 0.00 1.49 2.75 -
P/NAPS 0.65 0.65 0.68 0.71 0.64 0.44 0.54 13.11%

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