[NSOP] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
22-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 11.17%
YoY- 871.55%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 44,975 43,364 40,556 38,747 36,449 35,087 34,355 19.69%
PBT 14,599 13,287 7,504 25,488 22,995 22,078 23,651 -27.52%
Tax -4,246 -3,713 -1,784 -6,737 -6,031 -5,830 -6,533 -24.98%
NP 10,353 9,574 5,720 18,751 16,964 16,248 17,118 -28.50%
-
NP to SH 10,353 9,574 5,720 18,751 16,867 16,151 17,021 -28.23%
-
Tax Rate 29.08% 27.94% 23.77% 26.43% 26.23% 26.41% 27.62% -
Total Cost 34,622 33,790 34,836 19,996 19,485 18,839 17,237 59.26%
-
Net Worth 206,553 208,389 205,012 203,126 202,556 189,185 132,428 34.52%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 9,135 5,825 5,825 3,446 2,815 2,815 5,102 47.50%
Div Payout % 88.24% 60.85% 101.84% 18.38% 16.69% 17.43% 29.98% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 206,553 208,389 205,012 203,126 202,556 189,185 132,428 34.52%
NOSH 66,203 66,155 65,083 64,280 64,303 60,249 29,169 72.79%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 23.02% 22.08% 14.10% 48.39% 46.54% 46.31% 49.83% -
ROE 5.01% 4.59% 2.79% 9.23% 8.33% 8.54% 12.85% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 67.93 65.55 62.31 60.28 56.68 58.24 117.78 -30.73%
EPS 15.64 14.47 8.79 29.17 26.23 26.81 58.35 -58.46%
DPS 13.80 8.81 8.95 5.36 4.38 4.67 17.49 -14.62%
NAPS 3.12 3.15 3.15 3.16 3.15 3.14 4.54 -22.14%
Adjusted Per Share Value based on latest NOSH - 64,280
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 64.06 61.76 57.76 55.19 51.91 49.97 48.93 19.69%
EPS 14.75 13.64 8.15 26.71 24.02 23.00 24.24 -28.21%
DPS 13.01 8.30 8.30 4.91 4.01 4.01 7.27 47.45%
NAPS 2.9419 2.968 2.9199 2.8931 2.885 2.6945 1.8861 34.53%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.99 2.03 1.93 2.13 2.30 2.03 1.87 -
P/RPS 2.93 3.10 3.10 3.53 4.06 3.49 1.59 50.36%
P/EPS 12.73 14.03 21.96 7.30 8.77 7.57 3.20 151.27%
EY 7.86 7.13 4.55 13.70 11.40 13.21 31.20 -60.14%
DY 6.93 4.34 4.64 2.52 1.90 2.30 9.35 -18.11%
P/NAPS 0.64 0.64 0.61 0.67 0.73 0.65 0.41 34.60%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 24/02/03 28/11/02 22/08/02 24/05/02 22/02/02 27/11/01 -
Price 2.00 2.05 2.06 2.16 2.24 2.00 2.01 -
P/RPS 2.94 3.13 3.31 3.58 3.95 3.43 1.71 43.56%
P/EPS 12.79 14.17 23.44 7.40 8.54 7.46 3.44 140.19%
EY 7.82 7.06 4.27 13.50 11.71 13.40 29.03 -58.32%
DY 6.90 4.30 4.34 2.48 1.95 2.34 8.70 -14.33%
P/NAPS 0.64 0.65 0.65 0.68 0.71 0.64 0.44 28.40%

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