[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

Second Quarter 30 June 2001.xls

Latest QR

Upcoming QR

NSOP's Result

NSOP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Annualized Quarter Result
Revenue	47,636	46,790	38,374	31,054	40,280	64,386	0.31%
YoY %	1.81%	21.93%	23.57%	-22.90%	-37.44%	-	-
Horiz. %	73.99%	72.67%	59.60%	48.23%	62.56%	100.00%	-
PBT	15,668	16,220	7,586	766	6,302	21,924	0.35%
YoY %	-3.40%	113.81%	890.34%	-87.85%	-71.26%	-	-
Horiz. %	71.47%	73.98%	34.60%	3.49%	28.74%	100.00%	-
Tax	-4,950	-5,142	-1,980	-360	-2,052	-1,748	-1.08%
YoY %	3.73%	-159.70%	-450.00%	82.46%	-17.39%	-	-
Horiz. %	283.18%	294.16%	113.27%	20.59%	117.39%	100.00%	-
NP	10,718	11,078	5,606	406	4,250	20,176	0.66%
YoY %	-3.25%	97.61%	1,280.79%	-90.45%	-78.94%	-	-
Horiz. %	53.12%	54.91%	27.79%	2.01%	21.06%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
NP to SH	10,718	11,078	5,606	406	4,250	20,176	0.66%
YoY %	-3.25%	97.61%	1,280.79%	-90.45%	-78.94%	-	-
Horiz. %	53.12%	54.91%	27.79%	2.01%	21.06%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Tax Rate	31.59%	31.70%	26.10%	47.00%	32.56%	7.97%	-
YoY %	-0.35%	21.46%	-44.47%	44.35%	308.53%	-	-
Horiz. %	396.36%	397.74%	327.48%	589.71%	408.53%	100.00%	-
Total Cost	36,918	35,712	32,768	30,648	36,030	44,210	0.18%
YoY %	3.38%	8.98%	6.92%	-14.94%	-18.50%	-	-
Horiz. %	83.51%	80.78%	74.12%	69.32%	81.50%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Net Worth	201,894	206,614	203,153	117,739	119,640	0	-100.00%
YoY %	-2.28%	1.70%	72.55%	-1.59%	0.00%	-	-
Horiz. %	168.75%	172.70%	169.80%	98.41%	100.00%	-	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Dividend
Div	13,549	6,622	5,143	3,480	-	-	-100.00%
YoY %	104.61%	28.76%	47.79%	0.00%	-	-	-
Horiz. %	389.34%	190.29%	147.79%	100.00%	-	-	-
Div Payout %	126.42%	59.78%	91.74%	857.14%	-	-	-
YoY %	111.48%	-34.84%	-89.30%	0.00%	-	-	-
Horiz. %	14.75%	6.97%	10.70%	100.00%	-	-	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Equity
Net Worth	201,894	206,614	203,153	117,739	119,640	0	-100.00%
YoY %	-2.28%	1.70%	72.55%	-1.59%	0.00%	-	-
Horiz. %	168.75%	172.70%	169.80%	98.41%	100.00%	-	-
NOSH	67,749	66,222	64,288	29,000	29,109	29,156	-0.88%
YoY %	2.31%	3.01%	121.68%	-0.37%	-0.16%	-	-
Horiz. %	232.37%	227.13%	220.50%	99.46%	99.84%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Ratio Analysis
NP Margin	22.50%	23.68%	14.61%	1.31%	10.55%	31.34%	-
YoY %	-4.98%	62.08%	1,015.27%	-87.58%	-66.34%	-	-
Horiz. %	71.79%	75.56%	46.62%	4.18%	33.66%	100.00%	-
ROE	5.31%	5.36%	2.76%	0.34%	3.55%	0.00%	-
YoY %	-0.93%	94.20%	711.76%	-90.42%	0.00%	-	-
Horiz. %	149.58%	150.99%	77.75%	9.58%	100.00%	-	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Per Share
RPS	70.31	70.66	59.69	107.08	138.37	220.83	1.21%
YoY %	-0.50%	18.38%	-44.26%	-22.61%	-37.34%	-	-
Horiz. %	31.84%	32.00%	27.03%	48.49%	62.66%	100.00%	-
EPS	15.82	16.72	8.72	1.40	14.60	69.20	1.56%
YoY %	-5.38%	91.74%	522.86%	-90.41%	-78.90%	-	-
Horiz. %	22.86%	24.16%	12.60%	2.02%	21.10%	100.00%	-
DPS	20.00	10.00	8.00	12.00	0.00	0.00	-100.00%
YoY %	100.00%	25.00%	-33.33%	0.00%	0.00%	-	-
Horiz. %	166.67%	83.33%	66.67%	100.00%	-	-	-
NAPS	2.98	3.12	3.16	4.06	4.11	0.00	-100.00%
YoY %	-4.49%	-1.27%	-22.17%	-1.22%	0.00%	-	-
Horiz. %	72.51%	75.91%	76.89%	98.78%	100.00%	-	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Adjusted Per Share Value based on latest NOSH - 32,333
RPS	67.85	66.64	54.65	44.23	57.37	91.70	0.31%
YoY %	1.82%	21.94%	23.56%	-22.90%	-37.44%	-	-
Horiz. %	73.99%	72.67%	59.60%	48.23%	62.56%	100.00%	-
EPS	15.27	15.78	7.98	0.58	6.05	28.74	0.66%
YoY %	-3.23%	97.74%	1,275.86%	-90.41%	-78.95%	-	-
Horiz. %	53.13%	54.91%	27.77%	2.02%	21.05%	100.00%	-
DPS	19.30	9.43	7.33	4.96	0.00	0.00	-100.00%
YoY %	104.67%	28.65%	47.78%	0.00%	0.00%	-	-
Horiz. %	389.11%	190.12%	147.78%	100.00%	-	-	-
NAPS	2.8755	2.9428	2.8934	1.6769	1.704	0.00	-100.00%
YoY %	-2.29%	1.71%	72.54%	-1.59%	0.00%	-	-
Horiz. %	168.75%	172.70%	169.80%	98.41%	100.00%	-	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	13.29%	-19.89%	124.53%	2.58%	0.00%	-	-
Horiz. %	209.03%	184.52%	230.32%	102.58%	100.00%	-	-
P/EPS	14.41	12.08	24.43	121.43	14.66	0.00	-100.00%
YoY %	19.29%	-50.55%	-79.88%	728.31%	0.00%	-	-
Horiz. %	98.29%	82.40%	166.64%	828.31%	100.00%	-	-
EY	6.94	8.28	4.09	0.82	6.82	0.00	-100.00%
YoY %	-16.18%	102.44%	398.78%	-87.98%	0.00%	-	-
Horiz. %	101.76%	121.41%	59.97%	12.02%	100.00%	-	-
DY	8.77	4.95	3.76	7.06	0.00	0.00	-100.00%
YoY %	77.17%	31.65%	-46.74%	0.00%	0.00%	-	-
Horiz. %	124.22%	70.11%	53.26%	100.00%	-	-	-
P/NAPS	0.77	0.65	0.67	0.42	0.52	0.00	-100.00%
YoY %	18.46%	-2.99%	59.52%	-19.23%	0.00%	-	-
Horiz. %	148.08%	125.00%	128.85%	80.77%	100.00%	-	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Price Multiplier on Announcement Date
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%
YoY %	4.98%	-16.85%	77.45%	31.61%	0.00%	-	-
Horiz. %	203.87%	194.19%	233.55%	131.61%	100.00%	-	-
P/EPS	14.03	12.73	24.77	155.71	14.66	0.00	-100.00%
YoY %	10.21%	-48.61%	-84.09%	962.14%	0.00%	-	-
Horiz. %	95.70%	86.83%	168.96%	1,062.14%	100.00%	-	-
EY	7.13	7.85	4.04	0.64	6.82	0.00	-100.00%
YoY %	-9.17%	94.31%	531.25%	-90.62%	0.00%	-	-
Horiz. %	104.55%	115.10%	59.24%	9.38%	100.00%	-	-
DY	9.01	4.69	3.70	5.50	0.00	0.00	-100.00%
YoY %	92.11%	26.76%	-32.73%	0.00%	0.00%	-	-
Horiz. %	163.82%	85.27%	67.27%	100.00%	-	-	-
P/NAPS	0.74	0.68	0.68	0.54	0.52	0.00	-100.00%
YoY %	8.82%	0.00%	25.93%	3.85%	0.00%	-	-
Horiz. %	142.31%	130.77%	130.77%	103.85%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos