[NSOP] QoQ Cumulative 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- 19.52%
YoY- -77.54%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 25,687 15,527 7,236 38,663 29,995 20,140 10,193 85.08%
PBT 22,600 383 379 5,605 4,554 3,151 1,296 571.29%
Tax -6,208 -180 -79 -1,753 -1,331 -1,026 -385 537.17%
NP 16,392 203 300 3,852 3,223 2,125 911 585.45%
-
NP to SH 16,392 203 300 3,852 3,223 2,125 911 585.45%
-
Tax Rate 27.47% 47.00% 20.84% 31.28% 29.23% 32.56% 29.71% -
Total Cost 9,295 15,324 6,936 34,811 26,772 18,015 9,282 0.09%
-
Net Worth 132,419 117,739 123,599 119,937 121,595 119,640 121,368 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 2,625 1,740 - 4,669 2,344 - - -
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 132,419 117,739 123,599 119,937 121,595 119,640 121,368 5.97%
NOSH 29,167 29,000 30,000 29,181 29,300 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 12.38% 0.17% 0.24% 3.21% 2.65% 1.78% 0.75% -
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 88.07 53.54 24.12 132.49 102.37 69.19 34.69 85.99%
EPS 56.20 0.70 1.00 13.20 11.00 7.30 3.10 588.89%
DPS 9.00 6.00 0.00 16.00 8.00 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 36.59 22.12 10.31 55.07 42.73 28.69 14.52 85.07%
EPS 23.35 0.29 0.43 5.49 4.59 3.03 1.30 584.64%
DPS 3.74 2.48 0.00 6.65 3.34 0.00 0.00 -
NAPS 1.8863 1.6772 1.7606 1.7085 1.7321 1.7042 1.7288 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 2.12 3.18 6.34 1.15 1.83 3.09 7.35 -56.31%
P/EPS 3.33 242.86 153.00 11.52 17.00 29.32 82.26 -88.18%
EY 30.05 0.41 0.65 8.68 5.88 3.41 1.22 744.90%
DY 4.81 3.53 0.00 10.53 4.28 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 2.28 4.07 6.84 1.30 1.78 3.09 6.69 -51.17%
P/EPS 3.58 311.43 165.00 13.03 16.55 29.32 74.84 -86.79%
EY 27.96 0.32 0.61 7.67 6.04 3.41 1.34 656.51%
DY 4.48 2.75 0.00 9.30 4.40 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