[NSOP] YoY Annualized Quarter Result on 30-Jun-2000 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
11-Aug-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Jun-2000 [#2]
Profit Trend
QoQ- 16.63%
YoY- -78.94%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 46,790 38,374 31,054 40,280 64,386 0.33%
PBT 16,220 7,586 766 6,302 21,924 0.31%
Tax -5,142 -1,980 -360 -2,052 -1,748 -1.11%
NP 11,078 5,606 406 4,250 20,176 0.62%
-
NP to SH 11,078 5,606 406 4,250 20,176 0.62%
-
Tax Rate 31.70% 26.10% 47.00% 32.56% 7.97% -
Total Cost 35,712 32,768 30,648 36,030 44,210 0.22%
-
Net Worth 206,614 203,153 117,739 119,640 0 -100.00%
Dividend
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 6,622 5,143 3,480 - - -100.00%
Div Payout % 59.78% 91.74% 857.14% - - -
Equity
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 206,614 203,153 117,739 119,640 0 -100.00%
NOSH 66,222 64,288 29,000 29,109 29,156 -0.85%
Ratio Analysis
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 23.68% 14.61% 1.31% 10.55% 31.34% -
ROE 5.36% 2.76% 0.34% 3.55% 0.00% -
Per Share
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 70.66 59.69 107.08 138.37 220.83 1.19%
EPS 16.72 8.72 1.40 14.60 69.20 1.48%
DPS 10.00 8.00 12.00 0.00 0.00 -100.00%
NAPS 3.12 3.16 4.06 4.11 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 28,904
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 66.65 54.66 44.24 57.38 91.72 0.33%
EPS 15.78 7.99 0.58 6.05 28.74 0.62%
DPS 9.43 7.33 4.96 0.00 0.00 -100.00%
NAPS 2.9431 2.8938 1.6772 1.7042 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 2.02 2.13 1.70 2.14 0.00 -
P/RPS 2.86 3.57 1.59 1.55 0.00 -100.00%
P/EPS 12.08 24.43 121.43 14.66 0.00 -100.00%
EY 8.28 4.09 0.82 6.82 0.00 -100.00%
DY 4.95 3.76 7.06 0.00 0.00 -100.00%
P/NAPS 0.65 0.67 0.42 0.52 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 22/08/03 22/08/02 24/08/01 11/08/00 - -
Price 2.13 2.16 2.18 2.14 0.00 -
P/RPS 3.01 3.62 2.04 1.55 0.00 -100.00%
P/EPS 12.73 24.77 155.71 14.66 0.00 -100.00%
EY 7.85 4.04 0.64 6.82 0.00 -100.00%
DY 4.69 3.70 5.50 0.00 0.00 -100.00%
P/NAPS 0.68 0.68 0.54 0.52 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