[NSOP] QoQ TTM Result on 31-Mar-2001 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
21-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -15.86%
YoY- -77.85%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 35,087 34,355 34,050 35,706 38,663 44,316 47,659 -18.42%
PBT 22,078 23,651 2,837 4,688 5,605 8,552 10,244 66.61%
Tax -5,830 -6,533 -810 -1,447 -1,753 -1,348 -1,055 211.59%
NP 16,248 17,118 2,027 3,241 3,852 7,204 9,189 46.07%
-
NP to SH 16,151 17,021 1,930 3,241 3,852 7,204 9,189 45.49%
-
Tax Rate 26.41% 27.62% 28.55% 30.87% 31.28% 15.76% 10.30% -
Total Cost 18,839 17,237 32,023 32,465 34,811 37,112 38,470 -37.79%
-
Net Worth 189,185 132,428 131,273 123,599 117,508 123,154 118,798 36.25%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 2,815 5,102 4,227 4,599 4,599 4,068 4,068 -21.71%
Div Payout % 17.43% 29.98% 219.03% 141.92% 119.41% 56.48% 44.28% -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 189,185 132,428 131,273 123,599 117,508 123,154 118,798 36.25%
NOSH 60,249 29,169 32,333 30,000 28,590 29,675 28,904 62.95%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 46.31% 49.83% 5.95% 9.08% 9.96% 16.26% 19.28% -
ROE 8.54% 12.85% 1.47% 2.62% 3.28% 5.85% 7.73% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 58.24 117.78 105.31 119.02 135.23 149.33 164.88 -49.93%
EPS 26.81 58.35 5.97 10.80 13.47 24.28 31.79 -10.70%
DPS 4.67 17.49 13.07 15.33 16.09 13.71 14.00 -51.80%
NAPS 3.14 4.54 4.06 4.12 4.11 4.15 4.11 -16.38%
Adjusted Per Share Value based on latest NOSH - 30,000
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 49.98 48.94 48.50 50.86 55.07 63.13 67.89 -18.42%
EPS 23.01 24.25 2.75 4.62 5.49 10.26 13.09 45.50%
DPS 4.01 7.27 6.02 6.55 6.55 5.80 5.80 -21.75%
NAPS 2.6949 1.8864 1.8699 1.7606 1.6739 1.7543 1.6922 36.25%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 2.03 1.87 1.70 1.53 1.52 1.87 2.14 -
P/RPS 3.49 1.59 1.61 1.29 1.12 1.25 1.30 92.81%
P/EPS 7.57 3.20 28.48 14.16 11.28 7.70 6.73 8.13%
EY 13.21 31.20 3.51 7.06 8.86 12.98 14.86 -7.52%
DY 2.30 9.35 7.69 10.02 10.58 7.33 6.54 -50.08%
P/NAPS 0.65 0.41 0.42 0.37 0.37 0.45 0.52 15.99%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 22/02/02 27/11/01 24/08/01 21/05/01 26/02/01 29/11/00 11/08/00 -
Price 2.00 2.01 2.18 1.65 1.72 1.82 2.14 -
P/RPS 3.43 1.71 2.07 1.39 1.27 1.22 1.30 90.60%
P/EPS 7.46 3.44 36.52 15.27 12.77 7.50 6.73 7.08%
EY 13.40 29.03 2.74 6.55 7.83 13.34 14.86 -6.64%
DY 2.34 8.70 6.00 9.29 9.35 7.53 6.54 -49.50%
P/NAPS 0.64 0.44 0.54 0.40 0.42 0.44 0.52 14.80%

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