[NSOP] YoY Quarter 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- -101.49%
YoY- -138.31%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 12,738 12,008 12,208 9,400 8,668 14,321 15,503 0.20%
PBT 4,045 4,936 5,261 -522 1,051 3,998 10,500 1.01%
Tax -172 -1,741 -1,648 522 -422 -17 -2,438 2.85%
NP 3,873 3,195 3,613 0 629 3,981 8,062 0.78%
-
NP to SH 3,873 3,195 3,613 -241 629 3,981 8,062 0.78%
-
Tax Rate 4.25% 35.27% 31.32% - 40.15% 0.43% 23.22% -
Total Cost 8,865 8,813 8,595 9,400 8,039 10,340 7,441 -0.18%
-
Net Worth 206,969 200,867 208,389 189,185 117,508 120,015 106,032 -0.70%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div - - - - 2,287 1,756 - -
Div Payout % - - - - 363.64% 44.12% - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 206,969 200,867 208,389 189,185 117,508 120,015 106,032 -0.70%
NOSH 68,306 67,405 66,155 60,249 28,590 29,272 29,210 -0.89%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 30.41% 26.61% 29.60% 0.00% 7.26% 27.80% 52.00% -
ROE 1.87% 1.59% 1.73% -0.13% 0.54% 3.32% 7.60% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 18.65 17.81 18.45 15.60 30.32 48.92 53.07 1.11%
EPS 5.67 4.74 5.47 -0.40 2.20 13.60 27.60 1.69%
DPS 0.00 0.00 0.00 0.00 8.00 6.00 0.00 -
NAPS 3.03 2.98 3.15 3.14 4.11 4.10 3.63 0.19%
Adjusted Per Share Value based on latest NOSH - 60,249
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 18.14 17.10 17.39 13.39 12.35 20.40 22.08 0.20%
EPS 5.52 4.55 5.15 -0.34 0.90 5.67 11.48 0.78%
DPS 0.00 0.00 0.00 0.00 3.26 2.50 0.00 -
NAPS 2.9482 2.8613 2.9684 2.6949 1.6739 1.7096 1.5104 -0.70%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 2.31 2.30 2.03 2.03 1.52 0.00 0.00 -
P/RPS 12.39 12.91 11.00 13.01 5.01 0.00 0.00 -100.00%
P/EPS 40.74 48.52 37.17 -507.50 69.09 0.00 0.00 -100.00%
EY 2.45 2.06 2.69 -0.20 1.45 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 5.26 0.00 0.00 -
P/NAPS 0.76 0.77 0.64 0.65 0.37 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 25/02/05 25/02/04 24/02/03 22/02/02 26/02/01 25/02/00 - -
Price 2.30 2.37 2.05 2.00 1.72 2.41 0.00 -
P/RPS 12.33 13.30 11.11 12.82 5.67 4.93 0.00 -100.00%
P/EPS 40.56 50.00 37.54 -500.00 78.18 17.72 0.00 -100.00%
EY 2.47 2.00 2.66 -0.20 1.28 5.64 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 4.65 2.49 0.00 -
P/NAPS 0.76 0.80 0.65 0.64 0.42 0.59 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