[NSOP] QoQ Cumulative Quarter Result on 31-Mar-2000 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
26-May-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Mar-2000 [#1]
Profit Trend
QoQ- -94.69%
YoY- -73.44%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Revenue 38,663 29,995 20,140 10,193 59,712 45,391 32,193 -0.18%
PBT 5,605 4,554 3,151 1,296 18,055 14,057 10,962 0.68%
Tax -1,753 -1,331 -1,026 -385 -903 -886 -874 -0.70%
NP 3,852 3,223 2,125 911 17,152 13,171 10,088 0.98%
-
NP to SH 3,852 3,223 2,125 911 17,152 13,171 10,088 0.98%
-
Tax Rate 31.28% 29.23% 32.56% 29.71% 5.00% 6.30% 7.97% -
Total Cost 34,811 26,772 18,015 9,282 42,560 32,220 22,105 -0.45%
-
Net Worth 119,937 121,595 119,640 121,368 119,597 117,049 0 -100.00%
Dividend
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Div 4,669 2,344 - - - - - -100.00%
Div Payout % 121.21% 72.73% - - - - - -
Equity
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Net Worth 119,937 121,595 119,640 121,368 119,597 117,049 0 -100.00%
NOSH 29,181 29,300 29,109 29,387 29,170 29,203 29,156 -0.00%
Ratio Analysis
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
NP Margin 9.96% 10.75% 10.55% 8.94% 28.72% 29.02% 31.34% -
ROE 3.21% 2.65% 1.78% 0.75% 14.34% 11.25% 0.00% -
Per Share
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 132.49 102.37 69.19 34.69 204.70 155.43 110.42 -0.18%
EPS 13.20 11.00 7.30 3.10 58.80 45.10 34.60 0.98%
DPS 16.00 8.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 4.11 4.15 4.11 4.13 4.10 4.008 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 29,387
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 55.07 42.72 28.68 14.52 85.05 64.65 45.85 -0.18%
EPS 5.49 4.59 3.03 1.30 24.43 18.76 14.37 0.98%
DPS 6.65 3.34 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.7082 1.7318 1.704 1.7286 1.7034 1.6671 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 26/12/00 29/09/00 30/06/00 31/03/00 - - - -
Price 1.52 1.87 2.14 2.55 0.00 0.00 0.00 -
P/RPS 1.15 1.83 3.09 7.35 0.00 0.00 0.00 -100.00%
P/EPS 11.52 17.00 29.32 82.26 0.00 0.00 0.00 -100.00%
EY 8.68 5.88 3.41 1.22 0.00 0.00 0.00 -100.00%
DY 10.53 4.28 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.37 0.45 0.52 0.62 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 26/02/01 29/11/00 11/08/00 26/05/00 25/02/00 16/11/99 - -
Price 1.72 1.82 2.14 2.32 2.41 0.00 0.00 -
P/RPS 1.30 1.78 3.09 6.69 1.18 0.00 0.00 -100.00%
P/EPS 13.03 16.55 29.32 74.84 4.10 0.00 0.00 -100.00%
EY 7.67 6.04 3.41 1.34 24.40 0.00 0.00 -100.00%
DY 9.30 4.40 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.42 0.44 0.52 0.56 0.59 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