[NSOP] QoQ Annualized Quarter 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- 19.93%
YoY- -40.29%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 47,909 46,790 40,836 43,364 41,541 38,374 34,392 24.70%
PBT 19,016 16,220 10,432 13,288 10,702 7,586 5,184 137.66%
Tax -6,118 -5,142 -3,252 -3,644 -2,661 -1,980 -1,120 209.84%
NP 12,897 11,078 7,180 9,644 8,041 5,606 4,064 115.80%
-
NP to SH 12,897 11,078 7,180 9,644 8,041 5,606 4,064 115.80%
-
Tax Rate 32.17% 31.70% 31.17% 27.42% 24.86% 26.10% 21.60% -
Total Cost 35,012 35,712 33,656 33,720 33,500 32,768 30,328 10.03%
-
Net Worth 200,772 206,614 206,553 191,311 202,969 203,153 202,556 -0.58%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 13,296 6,622 13,240 5,856 7,732 5,143 - -
Div Payout % 103.09% 59.78% 184.41% 60.73% 96.16% 91.74% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 200,772 206,614 206,553 191,311 202,969 203,153 202,556 -0.58%
NOSH 66,481 66,222 66,203 65,071 64,434 64,288 64,303 2.24%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 26.92% 23.68% 17.58% 22.24% 19.36% 14.61% 11.82% -
ROE 6.42% 5.36% 3.48% 5.04% 3.96% 2.76% 2.01% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 72.06 70.66 61.68 66.64 64.47 59.69 53.48 21.97%
EPS 19.40 16.72 10.84 14.82 12.43 8.72 6.32 111.07%
DPS 20.00 10.00 20.00 9.00 12.00 8.00 0.00 -
NAPS 3.02 3.12 3.12 2.94 3.15 3.16 3.15 -2.76%
Adjusted Per Share Value based on latest NOSH - 66,155
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 68.24 66.65 58.17 61.77 59.17 54.66 48.99 24.70%
EPS 18.37 15.78 10.23 13.74 11.45 7.99 5.79 115.76%
DPS 18.94 9.43 18.86 8.34 11.01 7.33 0.00 -
NAPS 2.8599 2.9431 2.9423 2.7252 2.8912 2.8938 2.8853 -0.58%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.08 2.02 1.99 2.03 1.93 2.13 2.30 -
P/RPS 2.89 2.86 3.23 3.05 2.99 3.57 4.30 -23.25%
P/EPS 10.72 12.08 18.35 13.70 15.46 24.43 36.39 -55.69%
EY 9.33 8.28 5.45 7.30 6.47 4.09 2.75 125.61%
DY 9.62 4.95 10.05 4.43 6.22 3.76 0.00 -
P/NAPS 0.69 0.65 0.64 0.69 0.61 0.67 0.73 -3.68%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 22/08/03 30/05/03 24/02/03 28/11/02 22/08/02 24/05/02 -
Price 2.17 2.13 2.00 2.05 2.06 2.16 2.24 -
P/RPS 3.01 3.01 3.24 3.08 3.20 3.62 4.19 -19.77%
P/EPS 11.19 12.73 18.44 13.83 16.51 24.77 35.44 -53.59%
EY 8.94 7.85 5.42 7.23 6.06 4.04 2.82 115.65%
DY 9.22 4.69 10.00 4.39 5.83 3.70 0.00 -
P/NAPS 0.72 0.68 0.64 0.70 0.65 0.68 0.71 0.93%

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