[NSOP] YoY Annualized 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- -74.84%
YoY- 238.67%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 41,296 46,412 40,836 34,392 28,944 40,772 52,428 0.25%
PBT 10,568 18,760 10,432 5,184 1,516 5,184 14,008 0.30%
Tax -3,384 -5,892 -3,252 -1,120 -316 -1,540 -288 -2.58%
NP 7,184 12,868 7,180 4,064 1,200 3,644 13,720 0.69%
-
NP to SH 7,184 12,868 7,180 4,064 1,200 3,644 13,720 0.69%
-
Tax Rate 32.02% 31.41% 31.17% 21.60% 20.84% 29.71% 2.06% -
Total Cost 34,112 33,544 33,656 30,328 27,744 37,128 38,708 0.13%
-
Net Worth 208,964 204,779 206,553 202,556 123,599 121,368 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div 21,852 27,033 13,240 - - - - -100.00%
Div Payout % 304.18% 210.08% 184.41% - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 208,964 204,779 206,553 202,556 123,599 121,368 0 -100.00%
NOSH 68,288 67,584 66,203 64,303 30,000 29,387 29,067 -0.90%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 17.40% 27.73% 17.58% 11.82% 4.15% 8.94% 26.17% -
ROE 3.44% 6.28% 3.48% 2.01% 0.97% 3.00% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 60.47 68.67 61.68 53.48 96.48 138.74 180.36 1.16%
EPS 10.52 19.04 10.84 6.32 4.00 12.40 47.20 1.60%
DPS 32.00 40.00 20.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 3.06 3.03 3.12 3.15 4.12 4.13 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 64,303
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 58.82 66.11 58.17 48.99 41.23 58.08 74.68 0.25%
EPS 10.23 18.33 10.23 5.79 1.71 5.19 19.54 0.69%
DPS 31.13 38.51 18.86 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.9766 2.917 2.9423 2.8853 1.7606 1.7288 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 2.33 2.52 1.99 2.30 1.53 2.55 0.00 -
P/RPS 3.85 3.67 3.23 4.30 1.59 1.84 0.00 -100.00%
P/EPS 22.15 13.24 18.35 36.39 38.25 20.56 0.00 -100.00%
EY 4.52 7.56 5.45 2.75 2.61 4.86 0.00 -100.00%
DY 13.73 15.87 10.05 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.76 0.83 0.64 0.73 0.37 0.62 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 30/05/05 28/05/04 30/05/03 24/05/02 21/05/01 26/05/00 - -
Price 2.34 2.33 2.00 2.24 1.65 2.32 0.00 -
P/RPS 3.87 3.39 3.24 4.19 1.71 1.67 0.00 -100.00%
P/EPS 22.24 12.24 18.44 35.44 41.25 18.71 0.00 -100.00%
EY 4.50 8.17 5.42 2.82 2.42 5.34 0.00 -100.00%
DY 13.68 17.17 10.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.76 0.77 0.64 0.71 0.40 0.56 0.00 -100.00%

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