[NSOP] QoQ Cumulative Quarter Result on 30-Sep-2000 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
29-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 51.67%
YoY- -75.53%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 15,527 7,236 38,663 29,995 20,140 10,193 59,712 1.37%
PBT 383 379 5,605 4,554 3,151 1,296 18,055 3.98%
Tax -180 -79 -1,753 -1,331 -1,026 -385 -903 1.64%
NP 203 300 3,852 3,223 2,125 911 17,152 4.60%
-
NP to SH 203 300 3,852 3,223 2,125 911 17,152 4.60%
-
Tax Rate 47.00% 20.84% 31.28% 29.23% 32.56% 29.71% 5.00% -
Total Cost 15,324 6,936 34,811 26,772 18,015 9,282 42,560 1.04%
-
Net Worth 117,739 123,599 119,937 121,595 119,640 121,368 119,597 0.01%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div 1,740 - 4,669 2,344 - - - -100.00%
Div Payout % 857.14% - 121.21% 72.73% - - - -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 117,739 123,599 119,937 121,595 119,640 121,368 119,597 0.01%
NOSH 29,000 30,000 29,181 29,300 29,109 29,387 29,170 0.00%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 1.31% 4.15% 9.96% 10.75% 10.55% 8.94% 28.72% -
ROE 0.17% 0.24% 3.21% 2.65% 1.78% 0.75% 14.34% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 53.54 24.12 132.49 102.37 69.19 34.69 204.70 1.36%
EPS 0.70 1.00 13.20 11.00 7.30 3.10 58.80 4.59%
DPS 6.00 0.00 16.00 8.00 0.00 0.00 0.00 -100.00%
NAPS 4.06 4.12 4.11 4.15 4.11 4.13 4.10 0.00%
Adjusted Per Share Value based on latest NOSH - 29,675
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 22.12 10.31 55.07 42.73 28.69 14.52 85.06 1.37%
EPS 0.29 0.43 5.49 4.59 3.03 1.30 24.43 4.60%
DPS 2.48 0.00 6.65 3.34 0.00 0.00 0.00 -100.00%
NAPS 1.6772 1.7606 1.7085 1.7321 1.7042 1.7288 1.7036 0.01%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 1.70 1.53 1.52 1.87 2.14 2.55 0.00 -
P/RPS 3.18 6.34 1.15 1.83 3.09 7.35 0.00 -100.00%
P/EPS 242.86 153.00 11.52 17.00 29.32 82.26 0.00 -100.00%
EY 0.41 0.65 8.68 5.88 3.41 1.22 0.00 -100.00%
DY 3.53 0.00 10.53 4.28 0.00 0.00 0.00 -100.00%
P/NAPS 0.42 0.37 0.37 0.45 0.52 0.62 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 24/08/01 21/05/01 26/02/01 29/11/00 11/08/00 26/05/00 25/02/00 -
Price 2.18 1.65 1.72 1.82 2.14 2.32 2.41 -
P/RPS 4.07 6.84 1.30 1.78 3.09 6.69 1.18 -1.24%
P/EPS 311.43 165.00 13.03 16.55 29.32 74.84 4.10 -4.29%
EY 0.32 0.61 7.67 6.04 3.41 1.34 24.40 4.49%
DY 2.75 0.00 9.30 4.40 0.00 0.00 0.00 -100.00%
P/NAPS 0.54 0.40 0.42 0.44 0.52 0.56 0.59 0.08%

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