[NSOP] QoQ TTM 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- -14.69%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Revenue 38,663 44,316 47,659 56,798 59,712 60,894 70,900 0.61%
PBT 5,605 8,552 10,244 15,849 18,055 24,557 30,595 1.73%
Tax -1,753 -1,348 -1,055 -1,216 -903 -3,324 -6,112 1.27%
NP 3,852 7,204 9,189 14,633 17,152 21,233 24,483 1.89%
-
NP to SH 3,852 7,204 9,189 14,633 17,152 21,233 24,483 1.89%
-
Tax Rate 31.28% 15.76% 10.30% 7.67% 5.00% 13.54% 19.98% -
Total Cost 34,811 37,112 38,470 42,165 42,560 39,661 46,417 0.29%
-
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 4,599 4,068 4,068 1,756 3,209 1,453 1,453 -1.16%
Div Payout % 119.41% 56.48% 44.28% 12.00% 18.71% 6.84% 5.94% -
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 9.96% 16.26% 19.28% 25.76% 28.72% 34.87% 34.53% -
ROE 3.28% 5.85% 7.73% 12.06% 14.29% 18.21% 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 135.23 149.33 164.88 193.28 203.99 209.37 242.79 0.59%
EPS 13.47 24.28 31.79 49.79 58.60 73.00 83.84 1.87%
DPS 16.09 13.71 14.00 6.00 11.00 5.00 5.00 -1.17%
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 55.07 63.12 67.88 80.90 85.05 86.73 100.98 0.61%
EPS 5.49 10.26 13.09 20.84 24.43 30.24 34.87 1.89%
DPS 6.55 5.79 5.79 2.50 4.57 2.07 2.07 -1.16%
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 1.12 1.25 1.30 1.32 0.00 0.00 0.00 -100.00%
P/EPS 11.28 7.70 6.73 5.12 0.00 0.00 0.00 -100.00%
EY 8.86 12.98 14.86 19.53 0.00 0.00 0.00 -100.00%
DY 10.58 7.33 6.54 2.35 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 - - - - -
Price 1.72 1.82 2.14 0.00 0.00 0.00 0.00 -
P/RPS 1.27 1.22 1.30 0.00 0.00 0.00 0.00 -100.00%
P/EPS 12.77 7.50 6.73 0.00 0.00 0.00 0.00 -100.00%
EY 7.83 13.34 14.86 0.00 0.00 0.00 0.00 -100.00%
DY 9.35 7.53 6.54 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.42 0.44 0.52 0.00 0.00 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