[NSOP] QoQ Cumulative 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- 7974.88%
YoY- 408.59%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 19,187 8,598 35,087 25,687 15,527 7,236 38,663 -37.39%
PBT 3,793 1,296 22,078 22,600 383 379 5,605 -22.97%
Tax -990 -280 -5,927 -6,208 -180 -79 -1,753 -31.74%
NP 2,803 1,016 16,151 16,392 203 300 3,852 -19.14%
-
NP to SH 2,803 1,016 16,151 16,392 203 300 3,852 -19.14%
-
Tax Rate 26.10% 21.60% 26.85% 27.47% 47.00% 20.84% 31.28% -
Total Cost 16,384 7,582 18,936 9,295 15,324 6,936 34,811 -39.57%
-
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 2,571 - 5,768 2,625 1,740 - 4,669 -32.89%
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 1.38% 0.50% 8.03% 12.38% 0.17% 0.24% 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 29.84 13.37 54.75 88.07 53.54 24.12 132.49 -63.08%
EPS 4.36 1.58 25.20 56.20 0.70 1.00 13.20 -52.31%
DPS 4.00 0.00 9.00 9.00 6.00 0.00 16.00 -60.41%
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 27.33 12.25 49.98 36.59 22.12 10.31 55.07 -37.39%
EPS 3.99 1.45 23.01 23.35 0.29 0.43 5.49 -19.21%
DPS 3.66 0.00 8.22 3.74 2.48 0.00 6.65 -32.91%
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 7.14 17.20 3.71 2.12 3.18 6.34 1.15 238.93%
P/EPS 48.85 145.57 8.06 3.33 242.86 153.00 11.52 162.67%
EY 2.05 0.69 12.41 30.05 0.41 0.65 8.68 -61.89%
DY 1.88 0.00 4.43 4.81 3.53 0.00 10.53 -68.39%
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 7.24 16.75 3.65 2.28 4.07 6.84 1.30 215.18%
P/EPS 49.54 141.77 7.94 3.58 311.43 165.00 13.03 144.19%
EY 2.02 0.71 12.60 27.96 0.32 0.61 7.67 -59.01%
DY 1.85 0.00 4.50 4.48 2.75 0.00 9.30 -66.02%
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