[NSOP] QoQ TTM 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- 4.43%
YoY- 420.43%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 43,364 40,556 38,747 36,449 35,087 34,355 34,050 17.44%
PBT 13,287 7,504 25,488 22,995 22,078 23,651 2,837 179.14%
Tax -3,713 -1,784 -6,737 -6,031 -5,830 -6,533 -810 175.18%
NP 9,574 5,720 18,751 16,964 16,248 17,118 2,027 180.71%
-
NP to SH 9,574 5,720 18,751 16,867 16,151 17,021 1,930 190.01%
-
Tax Rate 27.94% 23.77% 26.43% 26.23% 26.41% 27.62% 28.55% -
Total Cost 33,790 34,836 19,996 19,485 18,839 17,237 32,023 3.63%
-
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 5,825 5,825 3,446 2,815 2,815 5,102 4,227 23.76%
Div Payout % 60.85% 101.84% 18.38% 16.69% 17.43% 29.98% 219.03% -
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 22.08% 14.10% 48.39% 46.54% 46.31% 49.83% 5.95% -
ROE 4.59% 2.79% 9.23% 8.33% 8.54% 12.85% 1.47% -
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 65.55 62.31 60.28 56.68 58.24 117.78 105.31 -27.03%
EPS 14.47 8.79 29.17 26.23 26.81 58.35 5.97 80.14%
DPS 8.81 8.95 5.36 4.38 4.67 17.49 13.07 -23.06%
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 61.76 57.76 55.19 51.91 49.97 48.93 48.50 17.43%
EPS 13.64 8.15 26.71 24.02 23.00 24.24 2.75 189.99%
DPS 8.30 8.30 4.91 4.01 4.01 7.27 6.02 23.80%
NAPS 2.968 2.9199 2.8931 2.885 2.6945 1.8861 1.8697 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 3.10 3.10 3.53 4.06 3.49 1.59 1.61 54.58%
P/EPS 14.03 21.96 7.30 8.77 7.57 3.20 28.48 -37.54%
EY 7.13 4.55 13.70 11.40 13.21 31.20 3.51 60.18%
DY 4.34 4.64 2.52 1.90 2.30 9.35 7.69 -31.63%
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 3.13 3.31 3.58 3.95 3.43 1.71 2.07 31.64%
P/EPS 14.17 23.44 7.40 8.54 7.46 3.44 36.52 -46.71%
EY 7.06 4.27 13.50 11.71 13.40 29.03 2.74 87.62%
DY 4.30 4.34 2.48 1.95 2.34 8.70 6.00 -19.86%
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