[NSOP] QoQ Annualized Quarter Result on 30-Jun-2001 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
24-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -66.17%
YoY- -90.45%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 34,392 35,087 34,249 31,054 28,944 38,663 39,993 -9.57%
PBT 5,184 22,078 30,133 766 1,516 5,605 6,072 -10.01%
Tax -1,120 -5,927 -8,277 -360 -316 -1,753 -1,774 -26.42%
NP 4,064 16,151 21,856 406 1,200 3,852 4,297 -3.65%
-
NP to SH 4,064 16,151 21,856 406 1,200 3,852 4,297 -3.65%
-
Tax Rate 21.60% 26.85% 27.47% 47.00% 20.84% 31.28% 29.22% -
Total Cost 30,328 18,936 12,393 30,648 27,744 34,811 35,696 -10.30%
-
Net Worth 202,556 201,246 132,419 117,739 123,599 119,937 121,594 40.56%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - 5,768 3,500 3,480 - 4,669 3,125 -
Div Payout % - 35.71% 16.01% 857.14% - 121.21% 72.73% -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 202,556 201,246 132,419 117,739 123,599 119,937 121,594 40.56%
NOSH 64,303 64,091 29,167 29,000 30,000 29,181 29,299 68.96%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 11.82% 46.03% 63.81% 1.31% 4.15% 9.96% 10.75% -
ROE 2.01% 8.03% 16.51% 0.34% 0.97% 3.21% 3.53% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 53.48 54.75 117.42 107.08 96.48 132.49 136.50 -46.48%
EPS 6.32 25.20 74.93 1.40 4.00 13.20 14.67 -42.98%
DPS 0.00 9.00 12.00 12.00 0.00 16.00 10.67 -
NAPS 3.15 3.14 4.54 4.06 4.12 4.11 4.15 -16.80%
Adjusted Per Share Value based on latest NOSH - 32,333
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 48.99 49.98 48.79 44.24 41.23 55.07 56.97 -9.57%
EPS 5.79 23.01 31.13 0.58 1.71 5.49 6.12 -3.63%
DPS 0.00 8.22 4.99 4.96 0.00 6.65 4.45 -
NAPS 2.8853 2.8667 1.8863 1.6772 1.7606 1.7085 1.7321 40.56%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 2.30 2.03 1.87 1.70 1.53 1.52 1.87 -
P/RPS 4.30 3.71 1.59 1.59 1.59 1.15 1.37 114.52%
P/EPS 36.39 8.06 2.50 121.43 38.25 11.52 12.75 101.33%
EY 2.75 12.41 40.07 0.82 2.61 8.68 7.84 -50.29%
DY 0.00 4.43 6.42 7.06 0.00 10.53 5.70 -
P/NAPS 0.73 0.65 0.41 0.42 0.37 0.37 0.45 38.10%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 24/05/02 22/02/02 27/11/01 24/08/01 21/05/01 26/02/01 29/11/00 -
Price 2.24 2.00 2.01 2.18 1.65 1.72 1.82 -
P/RPS 4.19 3.65 1.71 2.04 1.71 1.30 1.33 115.05%
P/EPS 35.44 7.94 2.68 155.71 41.25 13.03 12.41 101.41%
EY 2.82 12.60 37.28 0.64 2.42 7.67 8.06 -50.37%
DY 0.00 4.50 5.97 5.50 0.00 9.30 5.86 -
P/NAPS 0.71 0.64 0.44 0.54 0.40 0.42 0.44 37.61%

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