[NSOP] QoQ Annualized Quarter Result on 31-Dec-1999 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
25-Feb-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
31-Dec-1999 [#4]
Profit Trend
QoQ- -2.33%
YoY- -9.92%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Revenue 39,993 40,280 40,772 59,712 60,521 64,386 52,428 0.27%
PBT 6,072 6,302 5,184 18,055 18,742 21,924 14,008 0.85%
Tax -1,774 -2,052 -1,540 -903 -1,181 -1,748 -288 -1.82%
NP 4,297 4,250 3,644 17,152 17,561 20,176 13,720 1.18%
-
NP to SH 4,297 4,250 3,644 17,152 17,561 20,176 13,720 1.18%
-
Tax Rate 29.22% 32.56% 29.71% 5.00% 6.30% 7.97% 2.06% -
Total Cost 35,696 36,030 37,128 42,560 42,960 44,210 38,708 0.08%
-
Net Worth 121,594 119,640 121,368 119,597 117,049 0 0 -100.00%
Dividend
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Div 3,125 - - - - - - -100.00%
Div Payout % 72.73% - - - - - - -
Equity
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Net Worth 121,594 119,640 121,368 119,597 117,049 0 0 -100.00%
NOSH 29,299 29,109 29,387 29,170 29,203 29,156 29,067 -0.00%
Ratio Analysis
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
NP Margin 10.75% 10.55% 8.94% 28.72% 29.02% 31.34% 26.17% -
ROE 3.53% 3.55% 3.00% 14.34% 15.00% 0.00% 0.00% -
Per Share
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
RPS 136.50 138.37 138.74 204.70 207.24 220.83 180.36 0.28%
EPS 14.67 14.60 12.40 58.80 60.13 69.20 47.20 1.19%
DPS 10.67 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 4.15 4.11 4.13 4.10 4.008 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 29,272
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
RPS 56.97 57.38 58.08 85.06 86.21 91.72 74.68 0.27%
EPS 6.12 6.05 5.19 24.43 25.02 28.74 19.54 1.18%
DPS 4.45 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.7321 1.7042 1.7288 1.7036 1.6673 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Date 29/09/00 30/06/00 31/03/00 - - - - -
Price 1.87 2.14 2.55 0.00 0.00 0.00 0.00 -
P/RPS 1.37 1.55 1.84 0.00 0.00 0.00 0.00 -100.00%
P/EPS 12.75 14.66 20.56 0.00 0.00 0.00 0.00 -100.00%
EY 7.84 6.82 4.86 0.00 0.00 0.00 0.00 -100.00%
DY 5.70 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.45 0.52 0.62 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Date 29/11/00 11/08/00 26/05/00 25/02/00 16/11/99 - - -
Price 1.82 2.14 2.32 2.41 0.00 0.00 0.00 -
P/RPS 1.33 1.55 1.67 1.18 0.00 0.00 0.00 -100.00%
P/EPS 12.41 14.66 18.71 4.10 0.00 0.00 0.00 -100.00%
EY 8.06 6.82 5.34 24.40 0.00 0.00 0.00 -100.00%
DY 5.86 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.44 0.52 0.56 0.59 0.00 0.00 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