[NSOP] QoQ 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- 0.69%
YoY- 79.22%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 12,738 15,024 12,215 11,603 12,008 12,537 13,186 -2.26%
PBT 4,045 6,379 3,144 4,690 4,936 6,152 5,502 -18.46%
Tax -172 -2,485 -1,002 -1,473 -1,741 -2,018 -1,758 -78.61%
NP 3,873 3,894 2,142 3,217 3,195 4,134 3,744 2.27%
-
NP to SH 3,873 3,894 2,142 3,217 3,195 4,134 3,744 2.27%
-
Tax Rate 4.25% 38.96% 31.87% 31.41% 35.27% 32.80% 31.95% -
Total Cost 8,865 11,130 10,073 8,386 8,813 8,403 9,442 -4.09%
-
Net Worth 206,969 207,316 202,639 204,779 200,867 202,017 207,013 -0.01%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - 6,137 - 6,758 - 6,689 - -
Div Payout % - 157.62% - 210.08% - 161.81% - -
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 206,969 207,316 202,639 204,779 200,867 202,017 207,013 -0.01%
NOSH 68,306 68,196 67,999 67,584 67,405 66,893 66,350 1.94%
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 30.41% 25.92% 17.54% 27.73% 26.61% 32.97% 28.39% -
ROE 1.87% 1.88% 1.06% 1.57% 1.59% 2.05% 1.81% -
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 18.65 22.03 17.96 17.17 17.81 18.74 19.87 -4.11%
EPS 5.67 5.71 3.15 4.76 4.74 6.18 5.65 0.23%
DPS 0.00 9.00 0.00 10.00 0.00 10.00 0.00 -
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 18.14 21.40 17.40 16.53 17.10 17.86 18.78 -2.27%
EPS 5.52 5.55 3.05 4.58 4.55 5.89 5.33 2.35%
DPS 0.00 8.74 0.00 9.63 0.00 9.53 0.00 -
NAPS 2.9478 2.9527 2.8861 2.9166 2.8609 2.8773 2.9484 -0.01%
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 12.39 10.58 12.69 14.68 12.91 11.10 10.16 14.07%
P/EPS 40.74 40.81 72.38 52.94 48.52 33.66 35.80 8.95%
EY 2.45 2.45 1.38 1.89 2.06 2.97 2.79 -8.26%
DY 0.00 3.86 0.00 3.97 0.00 4.81 0.00 -
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 12.33 10.89 12.36 13.57 13.30 11.58 10.72 9.73%
P/EPS 40.56 42.03 70.48 48.95 50.00 35.11 37.75 4.88%
EY 2.47 2.38 1.42 2.04 2.00 2.85 2.65 -4.56%
DY 0.00 3.75 0.00 4.29 0.00 4.61 0.00 -
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