[NSOP] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 208.58%
YoY- 97.61%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 22,684 21,457 23,818 23,395 19,187 15,527 20,140 2.00%
PBT 7,028 4,505 7,834 8,110 3,793 383 3,151 14.29%
Tax -1,577 -1,569 -2,475 -2,571 -990 -180 -1,026 7.42%
NP 5,451 2,936 5,359 5,539 2,803 203 2,125 16.99%
-
NP to SH 4,882 3,011 5,359 5,539 2,803 203 2,125 14.86%
-
Tax Rate 22.44% 34.83% 31.59% 31.70% 26.10% 47.00% 32.56% -
Total Cost 17,233 18,521 18,459 17,856 16,384 15,324 18,015 -0.73%
-
Net Worth 210,023 205,979 201,894 206,614 203,153 117,739 119,640 9.82%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 5,563 5,474 6,774 3,311 2,571 1,740 - -
Div Payout % 113.96% 181.82% 126.42% 59.78% 91.74% 857.14% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 210,023 205,979 201,894 206,614 203,153 117,739 119,640 9.82%
NOSH 69,544 68,431 67,749 66,222 64,288 29,000 29,109 15.61%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 24.03% 13.68% 22.50% 23.68% 14.61% 1.31% 10.55% -
ROE 2.32% 1.46% 2.65% 2.68% 1.38% 0.17% 1.78% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 32.62 31.36 35.16 35.33 29.84 53.54 69.19 -11.77%
EPS 7.02 4.40 7.91 8.36 4.36 0.70 7.30 -0.64%
DPS 8.00 8.00 10.00 5.00 4.00 6.00 0.00 -
NAPS 3.02 3.01 2.98 3.12 3.16 4.06 4.11 -5.00%
Adjusted Per Share Value based on latest NOSH - 66,350
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 32.31 30.56 33.93 33.33 27.33 22.12 28.69 1.99%
EPS 6.95 4.29 7.63 7.89 3.99 0.29 3.03 14.83%
DPS 7.93 7.80 9.65 4.72 3.66 2.48 0.00 -
NAPS 2.9917 2.9341 2.8759 2.9431 2.8938 1.6772 1.7042 9.82%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.70 2.29 2.28 2.02 2.13 1.70 2.14 -
P/RPS 8.28 7.30 6.49 5.72 7.14 3.18 3.09 17.84%
P/EPS 38.46 52.05 28.82 24.15 48.85 242.86 29.32 4.62%
EY 2.60 1.92 3.47 4.14 2.05 0.41 3.41 -4.41%
DY 2.96 3.49 4.39 2.48 1.88 3.53 0.00 -
P/NAPS 0.89 0.76 0.77 0.65 0.67 0.42 0.52 9.36%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 26/08/05 16/08/04 22/08/03 22/08/02 24/08/01 11/08/00 -
Price 2.87 2.40 2.22 2.13 2.16 2.18 2.14 -
P/RPS 8.80 7.65 6.31 6.03 7.24 4.07 3.09 19.04%
P/EPS 40.88 54.55 28.07 25.47 49.54 311.43 29.32 5.69%
EY 2.45 1.83 3.56 3.93 2.02 0.32 3.41 -5.35%
DY 2.79 3.33 4.50 2.35 1.85 2.75 0.00 -
P/NAPS 0.95 0.80 0.74 0.68 0.68 0.54 0.52 10.56%

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