[NSOP] YoY TTM Result on 30-Jun-2002 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
22-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 11.17%
YoY- 871.55%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 49,219 48,363 47,572 38,747 34,050 47,659 70,900 0.38%
PBT 14,929 18,922 17,604 25,488 2,837 10,244 30,595 0.76%
Tax -4,265 -6,234 -5,294 -6,737 -810 -1,055 -6,112 0.38%
NP 10,664 12,688 12,310 18,751 2,027 9,189 24,483 0.88%
-
NP to SH 10,778 12,688 12,310 18,751 1,930 9,189 24,483 0.87%
-
Tax Rate 28.57% 32.95% 30.07% 26.43% 28.55% 10.30% 19.98% -
Total Cost 38,555 35,675 35,262 19,996 32,023 38,470 46,417 0.19%
-
Net Worth 206,618 202,639 207,013 203,126 131,273 118,798 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 11,600 13,447 6,564 3,446 4,227 4,068 1,453 -2.18%
Div Payout % 107.63% 105.99% 53.33% 18.38% 219.03% 44.28% 5.94% -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 206,618 202,639 207,013 203,126 131,273 118,798 0 -100.00%
NOSH 68,644 67,999 66,350 64,280 32,333 28,904 29,201 -0.90%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 21.67% 26.23% 25.88% 48.39% 5.95% 19.28% 34.53% -
ROE 5.22% 6.26% 5.95% 9.23% 1.47% 7.73% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 71.70 71.12 71.70 60.28 105.31 164.88 242.79 1.30%
EPS 15.70 18.66 18.55 29.17 5.97 31.79 83.84 1.79%
DPS 17.00 20.00 10.00 5.36 13.07 14.00 5.00 -1.29%
NAPS 3.01 2.98 3.12 3.16 4.06 4.11 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 64,280
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 70.11 68.89 67.76 55.19 48.50 67.89 100.99 0.38%
EPS 15.35 18.07 17.54 26.71 2.75 13.09 34.88 0.87%
DPS 16.52 19.16 9.35 4.91 6.02 5.80 2.07 -2.18%
NAPS 2.9432 2.8865 2.9488 2.8935 1.8699 1.6922 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 2.29 2.28 2.02 2.13 1.70 2.14 0.00 -
P/RPS 3.19 3.21 2.82 3.53 1.61 1.30 0.00 -100.00%
P/EPS 14.58 12.22 10.89 7.30 28.48 6.73 0.00 -100.00%
EY 6.86 8.18 9.18 13.70 3.51 14.86 0.00 -100.00%
DY 7.42 8.77 4.95 2.52 7.69 6.54 0.00 -100.00%
P/NAPS 0.76 0.77 0.65 0.67 0.42 0.52 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 26/08/05 16/08/04 22/08/03 22/08/02 24/08/01 11/08/00 - -
Price 2.40 2.22 2.13 2.16 2.18 2.14 0.00 -
P/RPS 3.35 3.12 2.97 3.58 2.07 1.30 0.00 -100.00%
P/EPS 15.29 11.90 11.48 7.40 36.52 6.73 0.00 -100.00%
EY 6.54 8.40 8.71 13.50 2.74 14.86 0.00 -100.00%
DY 7.08 9.01 4.69 2.48 6.00 6.54 0.00 -100.00%
P/NAPS 0.80 0.74 0.68 0.68 0.54 0.52 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