[NSOP] QoQ TTM Result on 31-Dec-2000 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
26-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -46.53%
YoY- -77.54%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 34,355 34,050 35,706 38,663 44,316 47,659 56,798 -28.45%
PBT 23,651 2,837 4,688 5,605 8,552 10,244 15,849 30.55%
Tax -6,533 -810 -1,447 -1,753 -1,348 -1,055 -1,216 206.43%
NP 17,118 2,027 3,241 3,852 7,204 9,189 14,633 11.01%
-
NP to SH 17,021 1,930 3,241 3,852 7,204 9,189 14,633 10.59%
-
Tax Rate 27.62% 28.55% 30.87% 31.28% 15.76% 10.30% 7.67% -
Total Cost 17,237 32,023 32,465 34,811 37,112 38,470 42,165 -44.88%
-
Net Worth 132,428 131,273 123,599 117,508 123,154 118,798 121,368 5.98%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 5,102 4,227 4,599 4,599 4,068 4,068 1,756 103.48%
Div Payout % 29.98% 219.03% 141.92% 119.41% 56.48% 44.28% 12.00% -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 132,428 131,273 123,599 117,508 123,154 118,798 121,368 5.98%
NOSH 29,169 32,333 30,000 28,590 29,675 28,904 29,387 -0.49%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 49.83% 5.95% 9.08% 9.96% 16.26% 19.28% 25.76% -
ROE 12.85% 1.47% 2.62% 3.28% 5.85% 7.73% 12.06% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 117.78 105.31 119.02 135.23 149.33 164.88 193.28 -28.10%
EPS 58.35 5.97 10.80 13.47 24.28 31.79 49.79 11.14%
DPS 17.49 13.07 15.33 16.09 13.71 14.00 6.00 103.92%
NAPS 4.54 4.06 4.12 4.11 4.15 4.11 4.13 6.50%
Adjusted Per Share Value based on latest NOSH - 28,590
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 48.94 48.50 50.86 55.07 63.13 67.89 80.91 -28.45%
EPS 24.25 2.75 4.62 5.49 10.26 13.09 20.84 10.62%
DPS 7.27 6.02 6.55 6.55 5.80 5.80 2.50 103.60%
NAPS 1.8864 1.8699 1.7606 1.6739 1.7543 1.6922 1.7288 5.98%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.87 1.70 1.53 1.52 1.87 2.14 2.55 -
P/RPS 1.59 1.61 1.29 1.12 1.25 1.30 1.32 13.19%
P/EPS 3.20 28.48 14.16 11.28 7.70 6.73 5.12 -26.87%
EY 31.20 3.51 7.06 8.86 12.98 14.86 19.53 36.61%
DY 9.35 7.69 10.02 10.58 7.33 6.54 2.35 150.87%
P/NAPS 0.41 0.42 0.37 0.37 0.45 0.52 0.62 -24.07%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/11/01 24/08/01 21/05/01 26/02/01 29/11/00 11/08/00 - -
Price 2.01 2.18 1.65 1.72 1.82 2.14 0.00 -
P/RPS 1.71 2.07 1.39 1.27 1.22 1.30 0.00 -
P/EPS 3.44 36.52 15.27 12.77 7.50 6.73 0.00 -
EY 29.03 2.74 6.55 7.83 13.34 14.86 0.00 -
DY 8.70 6.00 9.29 9.35 7.53 6.54 0.00 -
P/NAPS 0.44 0.54 0.40 0.42 0.44 0.52 0.00 -

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