[NSOP] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 67.38%
YoY- -40.72%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 44,000 51,580 47,940 43,364 35,087 38,663 59,712 0.32%
PBT 11,716 18,258 19,198 13,287 22,078 5,605 18,055 0.46%
Tax -2,995 -5,132 -6,330 -3,713 -5,830 -1,753 -903 -1.26%
NP 8,721 13,126 12,868 9,574 16,248 3,852 17,152 0.72%
-
NP to SH 8,155 13,126 12,868 9,574 16,151 3,852 17,152 0.79%
-
Tax Rate 25.56% 28.11% 32.97% 27.94% 26.41% 31.28% 5.00% -
Total Cost 35,279 38,454 35,072 33,790 18,839 34,811 42,560 0.19%
-
Net Worth 241,220 206,969 200,867 208,389 189,185 117,508 120,015 -0.73%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 10,978 12,896 9,999 5,825 2,815 4,599 3,209 -1.29%
Div Payout % 134.62% 98.25% 77.71% 60.85% 17.43% 119.41% 18.71% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 241,220 206,969 200,867 208,389 189,185 117,508 120,015 -0.73%
NOSH 69,117 68,306 67,405 66,155 60,249 28,590 29,272 -0.90%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 19.82% 25.45% 26.84% 22.08% 46.31% 9.96% 28.72% -
ROE 3.38% 6.34% 6.41% 4.59% 8.54% 3.28% 14.29% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 63.66 75.51 71.12 65.55 58.24 135.23 203.99 1.24%
EPS 11.80 19.22 19.09 14.47 26.81 13.47 58.60 1.71%
DPS 16.00 19.00 15.00 8.81 4.67 16.09 11.00 -0.39%
NAPS 3.49 3.03 2.98 3.15 3.14 4.11 4.10 0.17%
Adjusted Per Share Value based on latest NOSH - 66,155
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 62.67 73.46 68.28 61.76 49.97 55.07 85.05 0.32%
EPS 11.61 18.69 18.33 13.64 23.00 5.49 24.43 0.79%
DPS 15.64 18.37 14.24 8.30 4.01 6.55 4.57 -1.29%
NAPS 3.4356 2.9478 2.8609 2.968 2.6945 1.6736 1.7093 -0.73%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 2.41 2.31 2.30 2.03 2.03 1.52 0.00 -
P/RPS 3.79 3.06 3.23 3.10 3.49 1.12 0.00 -100.00%
P/EPS 20.43 12.02 12.05 14.03 7.57 11.28 0.00 -100.00%
EY 4.90 8.32 8.30 7.13 13.21 8.86 0.00 -100.00%
DY 6.64 8.23 6.52 4.34 2.30 10.58 0.00 -100.00%
P/NAPS 0.69 0.76 0.77 0.64 0.65 0.37 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 25/02/05 25/02/04 24/02/03 22/02/02 26/02/01 - -
Price 2.57 2.30 2.37 2.05 2.00 1.72 0.00 -
P/RPS 4.04 3.05 3.33 3.13 3.43 1.27 0.00 -100.00%
P/EPS 21.78 11.97 12.41 14.17 7.46 12.77 0.00 -100.00%
EY 4.59 8.35 8.06 7.06 13.40 7.83 0.00 -100.00%
DY 6.23 8.26 6.33 4.30 2.34 9.35 0.00 -100.00%
P/NAPS 0.74 0.76 0.80 0.65 0.64 0.42 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