[NSOP] YoY Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 115.16%
YoY- -63.21%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 33,999 38,842 35,932 31,156 25,687 29,995 45,391 0.30%
PBT 8,015 14,213 14,262 8,027 22,600 4,554 14,057 0.59%
Tax -2,810 -4,960 -4,589 -1,996 -6,208 -1,331 -886 -1.21%
NP 5,205 9,253 9,673 6,031 16,392 3,223 13,171 0.99%
-
NP to SH 5,100 9,253 9,673 6,031 16,392 3,223 13,171 1.01%
-
Tax Rate 35.06% 34.90% 32.18% 24.87% 27.47% 29.23% 6.30% -
Total Cost 28,794 29,589 26,259 25,125 9,295 26,772 32,220 0.11%
-
Net Worth 207,981 206,376 200,772 202,969 132,419 121,595 117,049 -0.60%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 10,982 12,898 9,972 5,799 2,625 2,344 - -100.00%
Div Payout % 215.34% 139.40% 103.09% 96.16% 16.01% 72.73% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 207,981 206,376 200,772 202,969 132,419 121,595 117,049 -0.60%
NOSH 68,640 67,887 66,481 64,434 29,167 29,300 29,203 -0.90%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 15.31% 23.82% 26.92% 19.36% 63.81% 10.75% 29.02% -
ROE 2.45% 4.48% 4.82% 2.97% 12.38% 2.65% 11.25% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 49.53 57.22 54.05 48.35 88.07 102.37 155.43 1.22%
EPS 7.43 13.63 14.55 9.32 56.20 11.00 45.10 1.93%
DPS 16.00 19.00 15.00 9.00 9.00 8.00 0.00 -100.00%
NAPS 3.03 3.04 3.02 3.15 4.54 4.15 4.008 0.29%
Adjusted Per Share Value based on latest NOSH - 65,083
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 48.42 55.32 51.18 44.37 36.59 42.72 64.65 0.30%
EPS 7.26 13.18 13.78 8.59 23.35 4.59 18.76 1.01%
DPS 15.64 18.37 14.20 8.26 3.74 3.34 0.00 -100.00%
NAPS 2.9622 2.9394 2.8595 2.8908 1.886 1.7318 1.6671 -0.60%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 2.55 2.33 2.08 1.93 1.87 1.87 0.00 -
P/RPS 5.15 4.07 3.85 3.99 2.12 1.83 0.00 -100.00%
P/EPS 34.32 17.09 14.30 20.62 3.33 17.00 0.00 -100.00%
EY 2.91 5.85 7.00 4.85 30.05 5.88 0.00 -100.00%
DY 6.27 8.15 7.21 4.66 4.81 4.28 0.00 -100.00%
P/NAPS 0.84 0.77 0.69 0.61 0.41 0.45 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/11/05 30/11/04 28/11/03 28/11/02 27/11/01 29/11/00 16/11/99 -
Price 2.50 2.40 2.17 2.06 2.01 1.82 0.00 -
P/RPS 5.05 4.19 4.01 4.26 2.28 1.78 0.00 -100.00%
P/EPS 33.65 17.61 14.91 22.01 3.58 16.55 0.00 -100.00%
EY 2.97 5.68 6.71 4.54 27.96 6.04 0.00 -100.00%
DY 6.40 7.92 6.91 4.37 4.48 4.40 0.00 -100.00%
P/NAPS 0.83 0.79 0.72 0.65 0.44 0.44 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