[NSOP] QoQ Annualized Quarter Result on 30-Jun-2000 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
11-Aug-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Jun-2000 [#2]
Profit Trend
QoQ- 16.63%
YoY- -78.94%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Revenue 28,944 38,663 39,993 40,280 40,772 59,712 60,521 0.75%
PBT 1,516 5,605 6,072 6,302 5,184 18,055 18,742 2.58%
Tax -316 -1,753 -1,774 -2,052 -1,540 -903 -1,181 1.34%
NP 1,200 3,852 4,297 4,250 3,644 17,152 17,561 2.75%
-
NP to SH 1,200 3,852 4,297 4,250 3,644 17,152 17,561 2.75%
-
Tax Rate 20.84% 31.28% 29.22% 32.56% 29.71% 5.00% 6.30% -
Total Cost 27,744 34,811 35,696 36,030 37,128 42,560 42,960 0.44%
-
Net Worth 123,599 119,937 121,594 119,640 121,368 119,597 117,049 -0.05%
Dividend
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Div - 4,669 3,125 - - - - -
Div Payout % - 121.21% 72.73% - - - - -
Equity
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Net Worth 123,599 119,937 121,594 119,640 121,368 119,597 117,049 -0.05%
NOSH 30,000 29,181 29,299 29,109 29,387 29,170 29,203 -0.02%
Ratio Analysis
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
NP Margin 4.15% 9.96% 10.75% 10.55% 8.94% 28.72% 29.02% -
ROE 0.97% 3.21% 3.53% 3.55% 3.00% 14.34% 15.00% -
Per Share
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
RPS 96.48 132.49 136.50 138.37 138.74 204.70 207.24 0.77%
EPS 4.00 13.20 14.67 14.60 12.40 58.80 60.13 2.78%
DPS 0.00 16.00 10.67 0.00 0.00 0.00 0.00 -
NAPS 4.12 4.11 4.15 4.11 4.13 4.10 4.008 -0.02%
Adjusted Per Share Value based on latest NOSH - 28,904
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
RPS 41.23 55.07 56.97 57.38 58.08 85.06 86.21 0.75%
EPS 1.71 5.49 6.12 6.05 5.19 24.43 25.02 2.75%
DPS 0.00 6.65 4.45 0.00 0.00 0.00 0.00 -
NAPS 1.7606 1.7085 1.7321 1.7042 1.7288 1.7036 1.6673 -0.05%
Price Multiplier on Financial Quarter End Date
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Date 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - - -
Price 1.53 1.52 1.87 2.14 2.55 0.00 0.00 -
P/RPS 1.59 1.15 1.37 1.55 1.84 0.00 0.00 -100.00%
P/EPS 38.25 11.52 12.75 14.66 20.56 0.00 0.00 -100.00%
EY 2.61 8.68 7.84 6.82 4.86 0.00 0.00 -100.00%
DY 0.00 10.53 5.70 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.45 0.52 0.62 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Date 21/05/01 26/02/01 29/11/00 11/08/00 26/05/00 25/02/00 16/11/99 -
Price 1.65 1.72 1.82 2.14 2.32 2.41 0.00 -
P/RPS 1.71 1.30 1.33 1.55 1.67 1.18 0.00 -100.00%
P/EPS 41.25 13.03 12.41 14.66 18.71 4.10 0.00 -100.00%
EY 2.42 7.67 8.06 6.82 5.34 24.40 0.00 -100.00%
DY 0.00 9.30 5.86 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.44 0.52 0.56 0.59 0.00 -100.00%

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