[NSOP] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 8.14%
YoY- -38.62%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 43,932 50,301 49,334 44,975 36,449 35,706 56,798 -4.18%
PBT 12,474 16,210 21,280 14,599 22,995 4,688 15,849 -3.91%
Tax -2,897 -4,505 -6,990 -4,246 -6,031 -1,447 -1,216 15.55%
NP 9,577 11,705 14,290 10,353 16,964 3,241 14,633 -6.81%
-
NP to SH 8,778 11,705 14,290 10,353 16,867 3,241 14,633 -8.16%
-
Tax Rate 23.22% 27.79% 32.85% 29.08% 26.23% 30.87% 7.67% -
Total Cost 34,355 38,596 35,044 34,622 19,485 32,465 42,165 -3.35%
-
Net Worth 211,314 208,964 204,779 206,553 202,556 123,599 121,368 9.67%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 11,076 11,600 13,447 9,135 2,815 4,599 1,756 35.90%
Div Payout % 126.18% 99.11% 94.11% 88.24% 16.69% 141.92% 12.00% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 211,314 208,964 204,779 206,553 202,556 123,599 121,368 9.67%
NOSH 69,511 68,288 67,584 66,203 64,303 30,000 29,387 15.42%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 21.80% 23.27% 28.97% 23.02% 46.54% 9.08% 25.76% -
ROE 4.15% 5.60% 6.98% 5.01% 8.33% 2.62% 12.06% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 63.20 73.66 73.00 67.93 56.68 119.02 193.28 -16.99%
EPS 12.63 17.14 21.14 15.64 26.23 10.80 49.79 -20.42%
DPS 16.00 17.00 20.00 13.80 4.38 15.33 6.00 17.75%
NAPS 3.04 3.06 3.03 3.12 3.15 4.12 4.13 -4.97%
Adjusted Per Share Value based on latest NOSH - 66,203
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 62.58 71.65 70.27 64.07 51.92 50.86 80.91 -4.18%
EPS 12.50 16.67 20.36 14.75 24.03 4.62 20.84 -8.16%
DPS 15.78 16.52 19.16 13.01 4.01 6.55 2.50 35.92%
NAPS 3.0101 2.9766 2.917 2.9423 2.8853 1.7606 1.7288 9.67%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.57 2.33 2.52 1.99 2.30 1.53 2.55 -
P/RPS 4.07 3.16 3.45 2.93 4.06 1.29 1.32 20.63%
P/EPS 20.35 13.59 11.92 12.73 8.77 14.16 5.12 25.84%
EY 4.91 7.36 8.39 7.86 11.40 7.06 19.53 -20.54%
DY 6.23 7.30 7.94 6.93 1.90 10.02 2.35 17.63%
P/NAPS 0.85 0.76 0.83 0.64 0.73 0.37 0.62 5.39%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/05/06 30/05/05 28/05/04 30/05/03 24/05/02 21/05/01 - -
Price 2.68 2.34 2.33 2.00 2.24 1.65 0.00 -
P/RPS 4.24 3.18 3.19 2.94 3.95 1.39 0.00 -
P/EPS 21.22 13.65 11.02 12.79 8.54 15.27 0.00 -
EY 4.71 7.32 9.07 7.82 11.71 6.55 0.00 -
DY 5.97 7.26 8.58 6.90 1.95 9.29 0.00 -
P/NAPS 0.88 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