[NSOP] YoY Annualized Quarter Result on 30-Jun-2001 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
24-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -66.17%
YoY- -90.45%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 47,636 46,790 38,374 31,054 40,280 64,386 0.31%
PBT 15,668 16,220 7,586 766 6,302 21,924 0.35%
Tax -4,950 -5,142 -1,980 -360 -2,052 -1,748 -1.08%
NP 10,718 11,078 5,606 406 4,250 20,176 0.66%
-
NP to SH 10,718 11,078 5,606 406 4,250 20,176 0.66%
-
Tax Rate 31.59% 31.70% 26.10% 47.00% 32.56% 7.97% -
Total Cost 36,918 35,712 32,768 30,648 36,030 44,210 0.18%
-
Net Worth 201,894 206,614 203,153 117,739 119,640 0 -100.00%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 13,549 6,622 5,143 3,480 - - -100.00%
Div Payout % 126.42% 59.78% 91.74% 857.14% - - -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 201,894 206,614 203,153 117,739 119,640 0 -100.00%
NOSH 67,749 66,222 64,288 29,000 29,109 29,156 -0.88%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 22.50% 23.68% 14.61% 1.31% 10.55% 31.34% -
ROE 5.31% 5.36% 2.76% 0.34% 3.55% 0.00% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 70.31 70.66 59.69 107.08 138.37 220.83 1.21%
EPS 15.82 16.72 8.72 1.40 14.60 69.20 1.56%
DPS 20.00 10.00 8.00 12.00 0.00 0.00 -100.00%
NAPS 2.98 3.12 3.16 4.06 4.11 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 32,333
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 67.86 66.65 54.66 44.24 57.38 91.72 0.31%
EPS 15.27 15.78 7.99 0.58 6.05 28.74 0.66%
DPS 19.30 9.43 7.33 4.96 0.00 0.00 -100.00%
NAPS 2.8759 2.9431 2.8938 1.6772 1.7042 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 2.28 2.02 2.13 1.70 2.14 0.00 -
P/RPS 3.24 2.86 3.57 1.59 1.55 0.00 -100.00%
P/EPS 14.41 12.08 24.43 121.43 14.66 0.00 -100.00%
EY 6.94 8.28 4.09 0.82 6.82 0.00 -100.00%
DY 8.77 4.95 3.76 7.06 0.00 0.00 -100.00%
P/NAPS 0.77 0.65 0.67 0.42 0.52 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 16/08/04 22/08/03 22/08/02 24/08/01 11/08/00 - -
Price 2.22 2.13 2.16 2.18 2.14 0.00 -
P/RPS 3.16 3.01 3.62 2.04 1.55 0.00 -100.00%
P/EPS 14.03 12.73 24.77 155.71 14.66 0.00 -100.00%
EY 7.13 7.85 4.04 0.64 6.82 0.00 -100.00%
DY 9.01 4.69 3.70 5.50 0.00 0.00 -100.00%
P/NAPS 0.74 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