[NSOP] QoQ Cumulative Quarter Result on 31-Mar-2001 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
21-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -92.21%
YoY- -67.07%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 35,087 25,687 15,527 7,236 38,663 29,995 20,140 44.63%
PBT 22,078 22,600 383 379 5,605 4,554 3,151 264.86%
Tax -5,927 -6,208 -180 -79 -1,753 -1,331 -1,026 220.92%
NP 16,151 16,392 203 300 3,852 3,223 2,125 285.14%
-
NP to SH 16,151 16,392 203 300 3,852 3,223 2,125 285.14%
-
Tax Rate 26.85% 27.47% 47.00% 20.84% 31.28% 29.23% 32.56% -
Total Cost 18,936 9,295 15,324 6,936 34,811 26,772 18,015 3.37%
-
Net Worth 201,246 132,419 117,739 123,599 119,937 121,595 119,640 41.30%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 5,768 2,625 1,740 - 4,669 2,344 - -
Div Payout % 35.71% 16.01% 857.14% - 121.21% 72.73% - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 201,246 132,419 117,739 123,599 119,937 121,595 119,640 41.30%
NOSH 64,091 29,167 29,000 30,000 29,181 29,300 29,109 69.00%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 46.03% 63.81% 1.31% 4.15% 9.96% 10.75% 10.55% -
ROE 8.03% 12.38% 0.17% 0.24% 3.21% 2.65% 1.78% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 54.75 88.07 53.54 24.12 132.49 102.37 69.19 -14.41%
EPS 25.20 56.20 0.70 1.00 13.20 11.00 7.30 127.89%
DPS 9.00 9.00 6.00 0.00 16.00 8.00 0.00 -
NAPS 3.14 4.54 4.06 4.12 4.11 4.15 4.11 -16.38%
Adjusted Per Share Value based on latest NOSH - 30,000
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 49.98 36.59 22.12 10.31 55.07 42.73 28.69 44.63%
EPS 23.01 23.35 0.29 0.43 5.49 4.59 3.03 284.92%
DPS 8.22 3.74 2.48 0.00 6.65 3.34 0.00 -
NAPS 2.8667 1.8863 1.6772 1.7606 1.7085 1.7321 1.7042 41.30%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 2.03 1.87 1.70 1.53 1.52 1.87 2.14 -
P/RPS 3.71 2.12 3.18 6.34 1.15 1.83 3.09 12.92%
P/EPS 8.06 3.33 242.86 153.00 11.52 17.00 29.32 -57.62%
EY 12.41 30.05 0.41 0.65 8.68 5.88 3.41 136.04%
DY 4.43 4.81 3.53 0.00 10.53 4.28 0.00 -
P/NAPS 0.65 0.41 0.42 0.37 0.37 0.45 0.52 15.99%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 22/02/02 27/11/01 24/08/01 21/05/01 26/02/01 29/11/00 11/08/00 -
Price 2.00 2.01 2.18 1.65 1.72 1.82 2.14 -
P/RPS 3.65 2.28 4.07 6.84 1.30 1.78 3.09 11.70%
P/EPS 7.94 3.58 311.43 165.00 13.03 16.55 29.32 -58.04%
EY 12.60 27.96 0.32 0.61 7.67 6.04 3.41 138.43%
DY 4.50 4.48 2.75 0.00 9.30 4.40 0.00 -
P/NAPS 0.64 0.44 0.54 0.40 0.42 0.44 0.52 14.80%

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