[NSOP] QoQ Annualized Quarter Result on 31-Dec-2000 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
26-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -10.36%
YoY- -77.54%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 34,249 31,054 28,944 38,663 39,993 40,280 40,772 -10.96%
PBT 30,133 766 1,516 5,605 6,072 6,302 5,184 222.93%
Tax -8,277 -360 -316 -1,753 -1,774 -2,052 -1,540 206.51%
NP 21,856 406 1,200 3,852 4,297 4,250 3,644 229.75%
-
NP to SH 21,856 406 1,200 3,852 4,297 4,250 3,644 229.75%
-
Tax Rate 27.47% 47.00% 20.84% 31.28% 29.22% 32.56% 29.71% -
Total Cost 12,393 30,648 27,744 34,811 35,696 36,030 37,128 -51.84%
-
Net Worth 132,419 117,739 123,599 119,937 121,594 119,640 121,368 5.97%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 3,500 3,480 - 4,669 3,125 - - -
Div Payout % 16.01% 857.14% - 121.21% 72.73% - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 132,419 117,739 123,599 119,937 121,594 119,640 121,368 5.97%
NOSH 29,167 29,000 30,000 29,181 29,299 29,109 29,387 -0.49%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 63.81% 1.31% 4.15% 9.96% 10.75% 10.55% 8.94% -
ROE 16.51% 0.34% 0.97% 3.21% 3.53% 3.55% 3.00% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 117.42 107.08 96.48 132.49 136.50 138.37 138.74 -10.51%
EPS 74.93 1.40 4.00 13.20 14.67 14.60 12.40 231.39%
DPS 12.00 12.00 0.00 16.00 10.67 0.00 0.00 -
NAPS 4.54 4.06 4.12 4.11 4.15 4.11 4.13 6.50%
Adjusted Per Share Value based on latest NOSH - 28,590
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 48.78 44.23 41.22 55.07 56.96 57.37 58.07 -10.96%
EPS 31.13 0.58 1.71 5.49 6.12 6.05 5.19 229.76%
DPS 4.99 4.96 0.00 6.65 4.45 0.00 0.00 -
NAPS 1.886 1.6769 1.7604 1.7082 1.7318 1.704 1.7286 5.97%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.87 1.70 1.53 1.52 1.87 2.14 2.55 -
P/RPS 1.59 1.59 1.59 1.15 1.37 1.55 1.84 -9.26%
P/EPS 2.50 121.43 38.25 11.52 12.75 14.66 20.56 -75.42%
EY 40.07 0.82 2.61 8.68 7.84 6.82 4.86 307.59%
DY 6.42 7.06 0.00 10.53 5.70 0.00 0.00 -
P/NAPS 0.41 0.42 0.37 0.37 0.45 0.52 0.62 -24.07%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/11/01 24/08/01 21/05/01 26/02/01 29/11/00 11/08/00 26/05/00 -
Price 2.01 2.18 1.65 1.72 1.82 2.14 2.32 -
P/RPS 1.71 2.04 1.71 1.30 1.33 1.55 1.67 1.58%
P/EPS 2.68 155.71 41.25 13.03 12.41 14.66 18.71 -72.59%
EY 37.28 0.64 2.42 7.67 8.06 6.82 5.34 264.84%
DY 5.97 5.50 0.00 9.30 5.86 0.00 0.00 -
P/NAPS 0.44 0.54 0.40 0.42 0.44 0.52 0.56 -14.83%

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