[NSOP] QoQ TTM Result on 30-Sep-2000 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
29-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- -21.6%
YoY- -66.07%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 34,050 35,706 38,663 44,316 47,659 56,798 59,712 0.57%
PBT 2,837 4,688 5,605 8,552 10,244 15,849 18,055 1.89%
Tax -810 -1,447 -1,753 -1,348 -1,055 -1,216 -903 0.11%
NP 2,027 3,241 3,852 7,204 9,189 14,633 17,152 2.19%
-
NP to SH 1,930 3,241 3,852 7,204 9,189 14,633 17,152 2.24%
-
Tax Rate 28.55% 30.87% 31.28% 15.76% 10.30% 7.67% 5.00% -
Total Cost 32,023 32,465 34,811 37,112 38,470 42,165 42,560 0.28%
-
Net Worth 131,273 123,599 117,508 123,154 118,798 121,368 120,015 -0.09%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div 4,227 4,599 4,599 4,068 4,068 1,756 3,209 -0.27%
Div Payout % 219.03% 141.92% 119.41% 56.48% 44.28% 12.00% 18.71% -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 131,273 123,599 117,508 123,154 118,798 121,368 120,015 -0.09%
NOSH 32,333 30,000 28,590 29,675 28,904 29,387 29,272 -0.10%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 5.95% 9.08% 9.96% 16.26% 19.28% 25.76% 28.72% -
ROE 1.47% 2.62% 3.28% 5.85% 7.73% 12.06% 14.29% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 105.31 119.02 135.23 149.33 164.88 193.28 203.99 0.67%
EPS 5.97 10.80 13.47 24.28 31.79 49.79 58.60 2.34%
DPS 13.07 15.33 16.09 13.71 14.00 6.00 11.00 -0.17%
NAPS 4.06 4.12 4.11 4.15 4.11 4.13 4.10 0.00%
Adjusted Per Share Value based on latest NOSH - 29,675
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 48.50 50.86 55.07 63.13 67.89 80.91 85.06 0.57%
EPS 2.75 4.62 5.49 10.26 13.09 20.84 24.43 2.24%
DPS 6.02 6.55 6.55 5.80 5.80 2.50 4.57 -0.27%
NAPS 1.8699 1.7606 1.6739 1.7543 1.6922 1.7288 1.7096 -0.09%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 1.70 1.53 1.52 1.87 2.14 2.55 0.00 -
P/RPS 1.61 1.29 1.12 1.25 1.30 1.32 0.00 -100.00%
P/EPS 28.48 14.16 11.28 7.70 6.73 5.12 0.00 -100.00%
EY 3.51 7.06 8.86 12.98 14.86 19.53 0.00 -100.00%
DY 7.69 10.02 10.58 7.33 6.54 2.35 0.00 -100.00%
P/NAPS 0.42 0.37 0.37 0.45 0.52 0.62 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 24/08/01 21/05/01 26/02/01 29/11/00 11/08/00 - - -
Price 2.18 1.65 1.72 1.82 2.14 0.00 0.00 -
P/RPS 2.07 1.39 1.27 1.22 1.30 0.00 0.00 -100.00%
P/EPS 36.52 15.27 12.77 7.50 6.73 0.00 0.00 -100.00%
EY 2.74 6.55 7.83 13.34 14.86 0.00 0.00 -100.00%
DY 6.00 9.29 9.35 7.53 6.54 0.00 0.00 -100.00%
P/NAPS 0.54 0.40 0.42 0.44 0.52 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