[NSOP] YoY Annualized Quarter Result on 31-Dec-2000 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
26-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -10.36%
YoY- -77.54%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 47,940 43,364 35,087 38,663 59,712 75,587 0.48%
PBT 19,198 13,288 22,078 5,605 18,055 27,428 0.37%
Tax -6,330 -3,644 -5,927 -1,753 -903 -8,387 0.29%
NP 12,868 9,644 16,151 3,852 17,152 19,041 0.41%
-
NP to SH 12,868 9,644 16,151 3,852 17,152 19,041 0.41%
-
Tax Rate 32.97% 27.42% 26.85% 31.28% 5.00% 30.58% -
Total Cost 35,072 33,720 18,936 34,811 42,560 56,546 0.50%
-
Net Worth 198,790 191,311 201,246 119,937 119,597 105,848 -0.66%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 10,006 5,856 5,768 4,669 - - -100.00%
Div Payout % 77.76% 60.73% 35.71% 121.21% - - -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 198,790 191,311 201,246 119,937 119,597 105,848 -0.66%
NOSH 66,708 65,071 64,091 29,181 29,170 29,159 -0.86%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 26.84% 22.24% 46.03% 9.96% 28.72% 25.19% -
ROE 6.47% 5.04% 8.03% 3.21% 14.34% 17.99% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 71.87 66.64 54.75 132.49 204.70 259.22 1.35%
EPS 19.29 14.82 25.20 13.20 58.80 65.30 1.29%
DPS 15.00 9.00 9.00 16.00 0.00 0.00 -100.00%
NAPS 2.98 2.94 3.14 4.11 4.10 3.63 0.20%
Adjusted Per Share Value based on latest NOSH - 28,590
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 68.28 61.76 49.97 55.07 85.05 107.66 0.48%
EPS 18.33 13.74 23.00 5.49 24.43 27.12 0.41%
DPS 14.25 8.34 8.22 6.65 0.00 0.00 -100.00%
NAPS 2.8313 2.7248 2.8663 1.7082 1.7034 1.5076 -0.66%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 2.30 2.03 2.03 1.52 0.00 0.00 -
P/RPS 3.20 3.05 3.71 1.15 0.00 0.00 -100.00%
P/EPS 11.92 13.70 8.06 11.52 0.00 0.00 -100.00%
EY 8.39 7.30 12.41 8.68 0.00 0.00 -100.00%
DY 6.52 4.43 4.43 10.53 0.00 0.00 -100.00%
P/NAPS 0.77 0.69 0.65 0.37 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 25/02/04 24/02/03 22/02/02 26/02/01 25/02/00 - -
Price 2.37 2.05 2.00 1.72 2.41 0.00 -
P/RPS 3.30 3.08 3.65 1.30 1.18 0.00 -100.00%
P/EPS 12.29 13.83 7.94 13.03 4.10 0.00 -100.00%
EY 8.14 7.23 12.60 7.67 24.40 0.00 -100.00%
DY 6.33 4.39 4.50 9.30 0.00 0.00 -100.00%
P/NAPS 0.80 0.70 0.64 0.42 0.59 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