[NSOP] QoQ 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
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 48,140 47,572 44,975 43,364 40,556 38,747 36,449 20.35%
PBT 19,523 17,604 14,599 13,287 7,504 25,488 22,995 -10.32%
Tax -6,237 -5,294 -4,246 -3,713 -1,784 -6,737 -6,031 2.26%
NP 13,286 12,310 10,353 9,574 5,720 18,751 16,964 -15.02%
-
NP to SH 13,286 12,310 10,353 9,574 5,720 18,751 16,867 -14.69%
-
Tax Rate 31.95% 30.07% 29.08% 27.94% 23.77% 26.43% 26.23% -
Total Cost 34,854 35,262 34,622 33,790 34,836 19,996 19,485 47.30%
-
Net Worth 202,017 207,013 206,553 208,389 205,012 203,126 202,556 -0.17%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 9,999 6,564 9,135 5,825 5,825 3,446 2,815 132.62%
Div Payout % 75.26% 53.33% 88.24% 60.85% 101.84% 18.38% 16.69% -
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 202,017 207,013 206,553 208,389 205,012 203,126 202,556 -0.17%
NOSH 66,893 66,350 66,203 66,155 65,083 64,280 64,303 2.66%
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 27.60% 25.88% 23.02% 22.08% 14.10% 48.39% 46.54% -
ROE 6.58% 5.95% 5.01% 4.59% 2.79% 9.23% 8.33% -
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 71.97 71.70 67.93 65.55 62.31 60.28 56.68 17.24%
EPS 19.86 18.55 15.64 14.47 8.79 29.17 26.23 -16.91%
DPS 15.00 10.00 13.80 8.81 8.95 5.36 4.38 127.03%
NAPS 3.02 3.12 3.12 3.15 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 68.57 67.76 64.07 61.77 57.77 55.19 51.92 20.35%
EPS 18.93 17.54 14.75 13.64 8.15 26.71 24.03 -14.69%
DPS 14.24 9.35 13.01 8.30 8.30 4.91 4.01 132.58%
NAPS 2.8777 2.9488 2.9423 2.9684 2.9203 2.8935 2.8853 -0.17%
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 2.82 2.93 3.10 3.10 3.53 4.06 -20.26%
P/EPS 10.47 10.89 12.73 14.03 21.96 7.30 8.77 12.52%
EY 9.55 9.18 7.86 7.13 4.55 13.70 11.40 -11.12%
DY 7.21 4.95 6.93 4.34 4.64 2.52 1.90 143.09%
P/NAPS 0.69 0.65 0.64 0.64 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 3.02 2.97 2.94 3.13 3.31 3.58 3.95 -16.37%
P/EPS 10.93 11.48 12.79 14.17 23.44 7.40 8.54 17.86%
EY 9.15 8.71 7.82 7.06 4.27 13.50 11.71 -15.15%
DY 6.91 4.69 6.90 4.30 4.34 2.48 1.95 132.25%
P/NAPS 0.72 0.68 0.64 0.65 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