[NSOP] YoY Cumulative 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- 133.26%
YoY- -78.94%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 23,395 19,187 15,527 20,140 32,193 0.33%
PBT 8,110 3,793 383 3,151 10,962 0.31%
Tax -2,571 -990 -180 -1,026 -874 -1.11%
NP 5,539 2,803 203 2,125 10,088 0.62%
-
NP to SH 5,539 2,803 203 2,125 10,088 0.62%
-
Tax Rate 31.70% 26.10% 47.00% 32.56% 7.97% -
Total Cost 17,856 16,384 15,324 18,015 22,105 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 3,311 2,571 1,740 - - -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 2.68% 1.38% 0.17% 1.78% 0.00% -
Per Share
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 35.33 29.84 53.54 69.19 110.42 1.19%
EPS 8.36 4.36 0.70 7.30 34.60 1.48%
DPS 5.00 4.00 6.00 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 33.32 27.33 22.11 28.68 45.85 0.33%
EPS 7.89 3.99 0.29 3.03 14.37 0.62%
DPS 4.72 3.66 2.48 0.00 0.00 -100.00%
NAPS 2.9428 2.8934 1.6769 1.704 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 5.72 7.14 3.18 3.09 0.00 -100.00%
P/EPS 24.15 48.85 242.86 29.32 0.00 -100.00%
EY 4.14 2.05 0.41 3.41 0.00 -100.00%
DY 2.48 1.88 3.53 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 6.03 7.24 4.07 3.09 0.00 -100.00%
P/EPS 25.47 49.54 311.43 29.32 0.00 -100.00%
EY 3.93 2.02 0.32 3.41 0.00 -100.00%
DY 2.35 1.85 2.75 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