[NSOP] YoY Cumulative 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- -32.33%

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
Cumulative Result
Revenue	23,818	23,395	19,187	15,527	20,140	32,193	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	7,834	8,110	3,793	383	3,151	10,962	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	-2,475	-2,571	-990	-180	-1,026	-874	-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	5,359	5,539	2,803	203	2,125	10,088	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	5,359	5,539	2,803	203	2,125	10,088	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	18,459	17,856	16,384	15,324	18,015	22,105	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	6,774	3,311	2,571	1,740	-	-	-100.00%
YoY %	104.59%	28.78%	47.76%	0.00%	-	-	-
Horiz. %	389.31%	190.29%	147.76%	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	2.65%	2.68%	1.38%	0.17%	1.78%	0.00%	-
YoY %	-1.12%	94.20%	711.76%	-90.45%	0.00%	-	-
Horiz. %	148.88%	150.56%	77.53%	9.55%	100.00%	-	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Per Share
RPS	35.16	35.33	29.84	53.54	69.19	110.42	1.21%
YoY %	-0.48%	18.40%	-44.27%	-22.62%	-37.34%	-	-
Horiz. %	31.84%	32.00%	27.02%	48.49%	62.66%	100.00%	-
EPS	7.91	8.36	4.36	0.70	7.30	34.60	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	10.00	5.00	4.00	6.00	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	33.92	33.32	27.33	22.11	28.68	45.85	0.31%
YoY %	1.80%	21.92%	23.61%	-22.91%	-37.45%	-	-
Horiz. %	73.98%	72.67%	59.61%	48.22%	62.55%	100.00%	-
EPS	7.63	7.89	3.99	0.29	3.03	14.37	0.66%
YoY %	-3.30%	97.74%	1,275.86%	-90.43%	-78.91%	-	-
Horiz. %	53.10%	54.91%	27.77%	2.02%	21.09%	100.00%	-
DPS	9.65	4.72	3.66	2.48	0.00	0.00	-100.00%
YoY %	104.45%	28.96%	47.58%	0.00%	0.00%	-	-
Horiz. %	389.11%	190.32%	147.58%	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	6.49	5.72	7.14	3.18	3.09	0.00	-100.00%
YoY %	13.46%	-19.89%	124.53%	2.91%	0.00%	-	-
Horiz. %	210.03%	185.11%	231.07%	102.91%	100.00%	-	-
P/EPS	28.82	24.15	48.85	242.86	29.32	0.00	-100.00%
YoY %	19.34%	-50.56%	-79.89%	728.31%	0.00%	-	-
Horiz. %	98.29%	82.37%	166.61%	828.31%	100.00%	-	-
EY	3.47	4.14	2.05	0.41	3.41	0.00	-100.00%
YoY %	-16.18%	101.95%	400.00%	-87.98%	0.00%	-	-
Horiz. %	101.76%	121.41%	60.12%	12.02%	100.00%	-	-
DY	4.39	2.48	1.88	3.53	0.00	0.00	-100.00%
YoY %	77.02%	31.91%	-46.74%	0.00%	0.00%	-	-
Horiz. %	124.36%	70.25%	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	6.31	6.03	7.24	4.07	3.09	0.00	-100.00%
YoY %	4.64%	-16.71%	77.89%	31.72%	0.00%	-	-
Horiz. %	204.21%	195.15%	234.30%	131.72%	100.00%	-	-
P/EPS	28.07	25.47	49.54	311.43	29.32	0.00	-100.00%
YoY %	10.21%	-48.59%	-84.09%	962.18%	0.00%	-	-
Horiz. %	95.74%	86.87%	168.96%	1,062.18%	100.00%	-	-
EY	3.56	3.93	2.02	0.32	3.41	0.00	-100.00%
YoY %	-9.41%	94.55%	531.25%	-90.62%	0.00%	-	-
Horiz. %	104.40%	115.25%	59.24%	9.38%	100.00%	-	-
DY	4.50	2.35	1.85	2.75	0.00	0.00	-100.00%
YoY %	91.49%	27.03%	-32.73%	0.00%	0.00%	-	-
Horiz. %	163.64%	85.45%	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