[NSOP] YoY TTM Result on 31-Mar-2002 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 4.43%
YoY- 420.43%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 50,301 49,334 44,975 36,449 35,706 56,798 -2.39%
PBT 16,210 21,280 14,599 22,995 4,688 15,849 0.45%
Tax -4,505 -6,990 -4,246 -6,031 -1,447 -1,216 29.92%
NP 11,705 14,290 10,353 16,964 3,241 14,633 -4.36%
-
NP to SH 11,705 14,290 10,353 16,867 3,241 14,633 -4.36%
-
Tax Rate 27.79% 32.85% 29.08% 26.23% 30.87% 7.67% -
Total Cost 38,596 35,044 34,622 19,485 32,465 42,165 -1.75%
-
Net Worth 208,964 204,779 206,553 202,556 123,599 121,368 11.47%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 11,600 13,447 9,135 2,815 4,599 1,756 45.84%
Div Payout % 99.11% 94.11% 88.24% 16.69% 141.92% 12.00% -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 208,964 204,779 206,553 202,556 123,599 121,368 11.47%
NOSH 68,288 67,584 66,203 64,303 30,000 29,387 18.35%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 23.27% 28.97% 23.02% 46.54% 9.08% 25.76% -
ROE 5.60% 6.98% 5.01% 8.33% 2.62% 12.06% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 73.66 73.00 67.93 56.68 119.02 193.28 -17.53%
EPS 17.14 21.14 15.64 26.23 10.80 49.79 -19.19%
DPS 17.00 20.00 13.80 4.38 15.33 6.00 23.14%
NAPS 3.06 3.03 3.12 3.15 4.12 4.13 -5.81%
Adjusted Per Share Value based on latest NOSH - 64,303
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 71.65 70.27 64.07 51.92 50.86 80.91 -2.40%
EPS 16.67 20.36 14.75 24.03 4.62 20.84 -4.36%
DPS 16.52 19.16 13.01 4.01 6.55 2.50 45.85%
NAPS 2.9766 2.917 2.9423 2.8853 1.7606 1.7288 11.47%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.33 2.52 1.99 2.30 1.53 2.55 -
P/RPS 3.16 3.45 2.93 4.06 1.29 1.32 19.06%
P/EPS 13.59 11.92 12.73 8.77 14.16 5.12 21.54%
EY 7.36 8.39 7.86 11.40 7.06 19.53 -17.72%
DY 7.30 7.94 6.93 1.90 10.02 2.35 25.42%
P/NAPS 0.76 0.83 0.64 0.73 0.37 0.62 4.15%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/05/05 28/05/04 30/05/03 24/05/02 21/05/01 - -
Price 2.34 2.33 2.00 2.24 1.65 0.00 -
P/RPS 3.18 3.19 2.94 3.95 1.39 0.00 -
P/EPS 13.65 11.02 12.79 8.54 15.27 0.00 -
EY 7.32 9.07 7.82 11.71 6.55 0.00 -
DY 7.26 8.58 6.90 1.95 9.29 0.00 -
P/NAPS 0.76 0.77 0.64 0.71 0.40 0.00 -

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