[NSOP] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -22.71%
YoY- -11.57%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 14,023 10,001 12,738 12,008 12,208 9,400 8,668 8.34%
PBT 5,688 3,701 4,045 4,936 5,261 -522 1,051 32.48%
Tax -1,511 -146 -172 -1,741 -1,648 522 -422 23.67%
NP 4,177 3,555 3,873 3,195 3,613 0 629 37.07%
-
NP to SH 3,563 3,055 3,873 3,195 3,613 -241 629 33.49%
-
Tax Rate 26.56% 3.94% 4.25% 35.27% 31.32% - 40.15% -
Total Cost 9,846 6,446 8,865 8,813 8,595 9,400 8,039 3.43%
-
Net Worth 265,120 241,220 206,969 200,867 208,389 189,185 117,508 14.51%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - 2,287 -
Div Payout % - - - - - - 363.64% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 265,120 241,220 206,969 200,867 208,389 189,185 117,508 14.51%
NOSH 70,137 69,117 68,306 67,405 66,155 60,249 28,590 16.12%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 29.79% 35.55% 30.41% 26.61% 29.60% 0.00% 7.26% -
ROE 1.34% 1.27% 1.87% 1.59% 1.73% -0.13% 0.54% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 19.99 14.47 18.65 17.81 18.45 15.60 30.32 -6.70%
EPS 5.08 4.42 5.67 4.74 5.47 -0.40 2.20 14.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
NAPS 3.78 3.49 3.03 2.98 3.15 3.14 4.11 -1.38%
Adjusted Per Share Value based on latest NOSH - 67,405
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 19.98 14.25 18.14 17.10 17.39 13.39 12.35 8.34%
EPS 5.08 4.35 5.52 4.55 5.15 -0.34 0.90 33.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.26 -
NAPS 3.7765 3.4361 2.9482 2.8613 2.9684 2.6949 1.6739 14.51%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.98 2.41 2.31 2.30 2.03 2.03 1.52 -
P/RPS 14.90 16.66 12.39 12.91 11.00 13.01 5.01 19.91%
P/EPS 58.66 54.52 40.74 48.52 37.17 -507.50 69.09 -2.68%
EY 1.70 1.83 2.45 2.06 2.69 -0.20 1.45 2.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.26 -
P/NAPS 0.79 0.69 0.76 0.77 0.64 0.65 0.37 13.46%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 25/02/05 25/02/04 24/02/03 22/02/02 26/02/01 -
Price 3.06 2.57 2.30 2.37 2.05 2.00 1.72 -
P/RPS 15.30 17.76 12.33 13.30 11.11 12.82 5.67 17.98%
P/EPS 60.24 58.14 40.56 50.00 37.54 -500.00 78.18 -4.24%
EY 1.66 1.72 2.47 2.00 2.66 -0.20 1.28 4.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.65 -
P/NAPS 0.81 0.74 0.76 0.80 0.65 0.64 0.42 11.56%

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