[NSOP] QoQ TTM Result on 30-Sep-2001 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
27-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 781.92%
YoY- 136.27%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 38,747 36,449 35,087 34,355 34,050 35,706 38,663 0.14%
PBT 25,488 22,995 22,078 23,651 2,837 4,688 5,605 175.23%
Tax -6,737 -6,031 -5,830 -6,533 -810 -1,447 -1,753 145.95%
NP 18,751 16,964 16,248 17,118 2,027 3,241 3,852 188.06%
-
NP to SH 18,751 16,867 16,151 17,021 1,930 3,241 3,852 188.06%
-
Tax Rate 26.43% 26.23% 26.41% 27.62% 28.55% 30.87% 31.28% -
Total Cost 19,996 19,485 18,839 17,237 32,023 32,465 34,811 -30.96%
-
Net Worth 203,126 202,556 189,185 132,428 131,273 123,599 117,508 44.17%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 3,446 2,815 2,815 5,102 4,227 4,599 4,599 -17.54%
Div Payout % 18.38% 16.69% 17.43% 29.98% 219.03% 141.92% 119.41% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 203,126 202,556 189,185 132,428 131,273 123,599 117,508 44.17%
NOSH 64,280 64,303 60,249 29,169 32,333 30,000 28,590 71.87%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 48.39% 46.54% 46.31% 49.83% 5.95% 9.08% 9.96% -
ROE 9.23% 8.33% 8.54% 12.85% 1.47% 2.62% 3.28% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 60.28 56.68 58.24 117.78 105.31 119.02 135.23 -41.73%
EPS 29.17 26.23 26.81 58.35 5.97 10.80 13.47 67.62%
DPS 5.36 4.38 4.67 17.49 13.07 15.33 16.09 -52.04%
NAPS 3.16 3.15 3.14 4.54 4.06 4.12 4.11 -16.11%
Adjusted Per Share Value based on latest NOSH - 29,169
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 55.19 51.91 49.97 48.93 48.50 50.85 55.07 0.14%
EPS 26.71 24.02 23.00 24.24 2.75 4.62 5.49 187.95%
DPS 4.91 4.01 4.01 7.27 6.02 6.55 6.55 -17.52%
NAPS 2.8931 2.885 2.6945 1.8861 1.8697 1.7604 1.6736 44.18%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.13 2.30 2.03 1.87 1.70 1.53 1.52 -
P/RPS 3.53 4.06 3.49 1.59 1.61 1.29 1.12 115.41%
P/EPS 7.30 8.77 7.57 3.20 28.48 14.16 11.28 -25.24%
EY 13.70 11.40 13.21 31.20 3.51 7.06 8.86 33.82%
DY 2.52 1.90 2.30 9.35 7.69 10.02 10.58 -61.67%
P/NAPS 0.67 0.73 0.65 0.41 0.42 0.37 0.37 48.72%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 22/08/02 24/05/02 22/02/02 27/11/01 24/08/01 21/05/01 26/02/01 -
Price 2.16 2.24 2.00 2.01 2.18 1.65 1.72 -
P/RPS 3.58 3.95 3.43 1.71 2.07 1.39 1.27 99.92%
P/EPS 7.40 8.54 7.46 3.44 36.52 15.27 12.77 -30.56%
EY 13.50 11.71 13.40 29.03 2.74 6.55 7.83 43.92%
DY 2.48 1.95 2.34 8.70 6.00 9.29 9.35 -58.81%
P/NAPS 0.68 0.71 0.64 0.44 0.54 0.40 0.42 38.00%

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