[NSOP] QoQ 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- -77.12%
YoY- -73.44%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Revenue 8,668 9,855 9,947 10,193 14,321 13,198 19,086 0.80%
PBT 1,051 1,403 1,855 1,296 3,998 3,095 7,460 2.00%
Tax -422 -305 -641 -385 -17 -12 -802 0.65%
NP 629 1,098 1,214 911 3,981 3,083 6,658 2.42%
-
NP to SH 629 1,098 1,214 911 3,981 3,083 6,658 2.42%
-
Tax Rate 40.15% 21.74% 34.56% 29.71% 0.43% 0.39% 10.75% -
Total Cost 8,039 8,757 8,733 9,282 10,340 10,115 12,428 0.44%
-
Net Worth 117,508 123,154 118,798 121,368 120,015 116,572 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 2,287 - 2,312 - 1,756 - - -100.00%
Div Payout % 363.64% - 190.48% - 44.12% - - -
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 117,508 123,154 118,798 121,368 120,015 116,572 0 -100.00%
NOSH 28,590 29,675 28,904 29,387 29,272 29,084 29,201 0.02%
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 7.26% 11.14% 12.20% 8.94% 27.80% 23.36% 34.88% -
ROE 0.54% 0.89% 1.02% 0.75% 3.32% 2.64% 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 30.32 33.21 34.41 34.69 48.92 45.38 65.36 0.78%
EPS 2.20 3.70 4.20 3.10 13.60 10.60 22.80 2.40%
DPS 8.00 0.00 8.00 0.00 6.00 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 12.35 14.04 14.17 14.52 20.40 18.80 27.18 0.80%
EPS 0.90 1.56 1.73 1.30 5.67 4.39 9.48 2.41%
DPS 3.26 0.00 3.29 0.00 2.50 0.00 0.00 -100.00%
NAPS 1.6736 1.754 1.692 1.7286 1.7093 1.6603 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 5.01 5.63 6.22 7.35 0.00 0.00 0.00 -100.00%
P/EPS 69.09 50.54 50.95 82.26 0.00 0.00 0.00 -100.00%
EY 1.45 1.98 1.96 1.22 0.00 0.00 0.00 -100.00%
DY 5.26 0.00 3.74 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 5.67 5.48 6.22 6.69 4.93 0.00 0.00 -100.00%
P/EPS 78.18 49.19 50.95 74.84 17.72 0.00 0.00 -100.00%
EY 1.28 2.03 1.96 1.34 5.64 0.00 0.00 -100.00%
DY 4.65 0.00 3.74 0.00 2.49 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