[NSOP] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
22-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -5.11%
YoY- 319.29%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 40,556 38,747 36,449 35,087 34,355 34,050 35,706 8.85%
PBT 7,504 25,488 22,995 22,078 23,651 2,837 4,688 36.79%
Tax -1,784 -6,737 -6,031 -5,830 -6,533 -810 -1,447 14.96%
NP 5,720 18,751 16,964 16,248 17,118 2,027 3,241 45.99%
-
NP to SH 5,720 18,751 16,867 16,151 17,021 1,930 3,241 45.99%
-
Tax Rate 23.77% 26.43% 26.23% 26.41% 27.62% 28.55% 30.87% -
Total Cost 34,836 19,996 19,485 18,839 17,237 32,023 32,465 4.80%
-
Net Worth 205,012 203,126 202,556 189,185 132,428 131,273 123,599 40.07%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 5,825 3,446 2,815 2,815 5,102 4,227 4,599 17.04%
Div Payout % 101.84% 18.38% 16.69% 17.43% 29.98% 219.03% 141.92% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 205,012 203,126 202,556 189,185 132,428 131,273 123,599 40.07%
NOSH 65,083 64,280 64,303 60,249 29,169 32,333 30,000 67.50%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 14.10% 48.39% 46.54% 46.31% 49.83% 5.95% 9.08% -
ROE 2.79% 9.23% 8.33% 8.54% 12.85% 1.47% 2.62% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 62.31 60.28 56.68 58.24 117.78 105.31 119.02 -35.01%
EPS 8.79 29.17 26.23 26.81 58.35 5.97 10.80 -12.81%
DPS 8.95 5.36 4.38 4.67 17.49 13.07 15.33 -30.12%
NAPS 3.15 3.16 3.15 3.14 4.54 4.06 4.12 -16.37%
Adjusted Per Share Value based on latest NOSH - 60,249
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 57.76 55.19 51.91 49.97 48.93 48.50 50.85 8.85%
EPS 8.15 26.71 24.02 23.00 24.24 2.75 4.62 45.94%
DPS 8.30 4.91 4.01 4.01 7.27 6.02 6.55 17.08%
NAPS 2.9199 2.8931 2.885 2.6945 1.8861 1.8697 1.7604 40.07%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.93 2.13 2.30 2.03 1.87 1.70 1.53 -
P/RPS 3.10 3.53 4.06 3.49 1.59 1.61 1.29 79.31%
P/EPS 21.96 7.30 8.77 7.57 3.20 28.48 14.16 33.94%
EY 4.55 13.70 11.40 13.21 31.20 3.51 7.06 -25.36%
DY 4.64 2.52 1.90 2.30 9.35 7.69 10.02 -40.11%
P/NAPS 0.61 0.67 0.73 0.65 0.41 0.42 0.37 39.51%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 22/08/02 24/05/02 22/02/02 27/11/01 24/08/01 21/05/01 -
Price 2.06 2.16 2.24 2.00 2.01 2.18 1.65 -
P/RPS 3.31 3.58 3.95 3.43 1.71 2.07 1.39 78.22%
P/EPS 23.44 7.40 8.54 7.46 3.44 36.52 15.27 33.03%
EY 4.27 13.50 11.71 13.40 29.03 2.74 6.55 -24.79%
DY 4.34 2.48 1.95 2.34 8.70 6.00 9.29 -39.76%
P/NAPS 0.65 0.68 0.71 0.64 0.44 0.54 0.40 38.17%

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