[NSOP] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
27-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 5283.25%
YoY- 408.59%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 38,374 34,392 35,087 34,249 31,054 28,944 38,663 -0.50%
PBT 7,586 5,184 22,078 30,133 766 1,516 5,605 22.42%
Tax -1,980 -1,120 -5,927 -8,277 -360 -316 -1,753 8.48%
NP 5,606 4,064 16,151 21,856 406 1,200 3,852 28.51%
-
NP to SH 5,606 4,064 16,151 21,856 406 1,200 3,852 28.51%
-
Tax Rate 26.10% 21.60% 26.85% 27.47% 47.00% 20.84% 31.28% -
Total Cost 32,768 30,328 18,936 12,393 30,648 27,744 34,811 -3.96%
-
Net Worth 203,153 202,556 201,246 132,419 117,739 123,599 119,937 42.23%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 5,143 - 5,768 3,500 3,480 - 4,669 6.67%
Div Payout % 91.74% - 35.71% 16.01% 857.14% - 121.21% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 203,153 202,556 201,246 132,419 117,739 123,599 119,937 42.23%
NOSH 64,288 64,303 64,091 29,167 29,000 30,000 29,181 69.55%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 14.61% 11.82% 46.03% 63.81% 1.31% 4.15% 9.96% -
ROE 2.76% 2.01% 8.03% 16.51% 0.34% 0.97% 3.21% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 59.69 53.48 54.75 117.42 107.08 96.48 132.49 -41.31%
EPS 8.72 6.32 25.20 74.93 1.40 4.00 13.20 -24.20%
DPS 8.00 0.00 9.00 12.00 12.00 0.00 16.00 -37.08%
NAPS 3.16 3.15 3.14 4.54 4.06 4.12 4.11 -16.11%
Adjusted Per Share Value based on latest NOSH - 29,169
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 54.66 48.99 49.98 48.79 44.24 41.23 55.07 -0.49%
EPS 7.99 5.79 23.01 31.13 0.58 1.71 5.49 28.51%
DPS 7.33 0.00 8.22 4.99 4.96 0.00 6.65 6.72%
NAPS 2.8938 2.8853 2.8667 1.8863 1.6772 1.7606 1.7085 42.22%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.13 2.30 2.03 1.87 1.70 1.53 1.52 -
P/RPS 3.57 4.30 3.71 1.59 1.59 1.59 1.15 113.24%
P/EPS 24.43 36.39 8.06 2.50 121.43 38.25 11.52 65.28%
EY 4.09 2.75 12.41 40.07 0.82 2.61 8.68 -39.53%
DY 3.76 0.00 4.43 6.42 7.06 0.00 10.53 -49.76%
P/NAPS 0.67 0.73 0.65 0.41 0.42 0.37 0.37 48.72%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 22/08/02 24/05/02 22/02/02 27/11/01 24/08/01 21/05/01 26/02/01 -
Price 2.16 2.24 2.00 2.01 2.18 1.65 1.72 -
P/RPS 3.62 4.19 3.65 1.71 2.04 1.71 1.30 98.30%
P/EPS 24.77 35.44 7.94 2.68 155.71 41.25 13.03 53.63%
EY 4.04 2.82 12.60 37.28 0.64 2.42 7.67 -34.85%
DY 3.70 0.00 4.50 5.97 5.50 0.00 9.30 -45.99%
P/NAPS 0.68 0.71 0.64 0.44 0.54 0.40 0.42 38.00%

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