[NSOP] QoQ TTM Result on 30-Jun-2001 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
24-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -40.45%
YoY- -79.0%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 36,449 35,087 34,355 34,050 35,706 38,663 44,316 -12.22%
PBT 22,995 22,078 23,651 2,837 4,688 5,605 8,552 93.48%
Tax -6,031 -5,830 -6,533 -810 -1,447 -1,753 -1,348 171.76%
NP 16,964 16,248 17,118 2,027 3,241 3,852 7,204 77.09%
-
NP to SH 16,867 16,151 17,021 1,930 3,241 3,852 7,204 76.41%
-
Tax Rate 26.23% 26.41% 27.62% 28.55% 30.87% 31.28% 15.76% -
Total Cost 19,485 18,839 17,237 32,023 32,465 34,811 37,112 -34.94%
-
Net Worth 202,556 189,185 132,428 131,273 123,599 117,508 123,154 39.37%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 2,815 2,815 5,102 4,227 4,599 4,599 4,068 -21.78%
Div Payout % 16.69% 17.43% 29.98% 219.03% 141.92% 119.41% 56.48% -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 202,556 189,185 132,428 131,273 123,599 117,508 123,154 39.37%
NOSH 64,303 60,249 29,169 32,333 30,000 28,590 29,675 67.53%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 46.54% 46.31% 49.83% 5.95% 9.08% 9.96% 16.26% -
ROE 8.33% 8.54% 12.85% 1.47% 2.62% 3.28% 5.85% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 56.68 58.24 117.78 105.31 119.02 135.23 149.33 -47.60%
EPS 26.23 26.81 58.35 5.97 10.80 13.47 24.28 5.28%
DPS 4.38 4.67 17.49 13.07 15.33 16.09 13.71 -53.29%
NAPS 3.15 3.14 4.54 4.06 4.12 4.11 4.15 -16.80%
Adjusted Per Share Value based on latest NOSH - 32,333
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 51.92 49.98 48.94 48.50 50.86 55.07 63.13 -12.22%
EPS 24.03 23.01 24.25 2.75 4.62 5.49 10.26 76.45%
DPS 4.01 4.01 7.27 6.02 6.55 6.55 5.80 -21.82%
NAPS 2.8853 2.6949 1.8864 1.8699 1.7606 1.6739 1.7543 39.37%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 2.30 2.03 1.87 1.70 1.53 1.52 1.87 -
P/RPS 4.06 3.49 1.59 1.61 1.29 1.12 1.25 119.47%
P/EPS 8.77 7.57 3.20 28.48 14.16 11.28 7.70 9.07%
EY 11.40 13.21 31.20 3.51 7.06 8.86 12.98 -8.29%
DY 1.90 2.30 9.35 7.69 10.02 10.58 7.33 -59.37%
P/NAPS 0.73 0.65 0.41 0.42 0.37 0.37 0.45 38.10%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 24/05/02 22/02/02 27/11/01 24/08/01 21/05/01 26/02/01 29/11/00 -
Price 2.24 2.00 2.01 2.18 1.65 1.72 1.82 -
P/RPS 3.95 3.43 1.71 2.07 1.39 1.27 1.22 119.01%
P/EPS 8.54 7.46 3.44 36.52 15.27 12.77 7.50 9.05%
EY 11.71 13.40 29.03 2.74 6.55 7.83 13.34 -8.32%
DY 1.95 2.34 8.70 6.00 9.29 9.35 7.53 -59.40%
P/NAPS 0.71 0.64 0.44 0.54 0.40 0.42 0.44 37.61%

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