[NSOP] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -25.55%
YoY- 76.67%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 41,024 41,296 46,412 40,836 34,392 28,944 40,772 0.10%
PBT 13,600 10,568 18,760 10,432 5,184 1,516 5,184 17.43%
Tax -2,992 -3,384 -5,892 -3,252 -1,120 -316 -1,540 11.69%
NP 10,608 7,184 12,868 7,180 4,064 1,200 3,644 19.48%
-
NP to SH 9,676 7,184 12,868 7,180 4,064 1,200 3,644 17.66%
-
Tax Rate 22.00% 32.02% 31.41% 31.17% 21.60% 20.84% 29.71% -
Total Cost 30,416 34,112 33,544 33,656 30,328 27,744 37,128 -3.26%
-
Net Worth 211,314 208,964 204,779 206,553 202,556 123,599 121,368 9.67%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 22,243 21,852 27,033 13,240 - - - -
Div Payout % 229.89% 304.18% 210.08% 184.41% - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 211,314 208,964 204,779 206,553 202,556 123,599 121,368 9.67%
NOSH 69,511 68,288 67,584 66,203 64,303 30,000 29,387 15.42%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 25.86% 17.40% 27.73% 17.58% 11.82% 4.15% 8.94% -
ROE 4.58% 3.44% 6.28% 3.48% 2.01% 0.97% 3.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 59.02 60.47 68.67 61.68 53.48 96.48 138.74 -13.27%
EPS 13.92 10.52 19.04 10.84 6.32 4.00 12.40 1.94%
DPS 32.00 32.00 40.00 20.00 0.00 0.00 0.00 -
NAPS 3.04 3.06 3.03 3.12 3.15 4.12 4.13 -4.97%
Adjusted Per Share Value based on latest NOSH - 66,203
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 58.43 58.82 66.10 58.16 48.98 41.22 58.07 0.10%
EPS 13.78 10.23 18.33 10.23 5.79 1.71 5.19 17.66%
DPS 31.68 31.12 38.50 18.86 0.00 0.00 0.00 -
NAPS 3.0097 2.9762 2.9166 2.9419 2.885 1.7604 1.7286 9.67%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.57 2.33 2.52 1.99 2.30 1.53 2.55 -
P/RPS 4.35 3.85 3.67 3.23 4.30 1.59 1.84 15.41%
P/EPS 18.46 22.15 13.24 18.35 36.39 38.25 20.56 -1.77%
EY 5.42 4.52 7.56 5.45 2.75 2.61 4.86 1.83%
DY 12.45 13.73 15.87 10.05 0.00 0.00 0.00 -
P/NAPS 0.85 0.76 0.83 0.64 0.73 0.37 0.62 5.39%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/05/06 30/05/05 28/05/04 30/05/03 24/05/02 21/05/01 26/05/00 -
Price 2.68 2.34 2.33 2.00 2.24 1.65 2.32 -
P/RPS 4.54 3.87 3.39 3.24 4.19 1.71 1.67 18.12%
P/EPS 19.25 22.24 12.24 18.44 35.44 41.25 18.71 0.47%
EY 5.19 4.50 8.17 5.42 2.82 2.42 5.34 -0.47%
DY 11.94 13.68 17.17 10.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.76 0.77 0.64 0.71 0.40 0.56 7.82%

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