[NSOP] YoY TTM 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- -40.45%
YoY- -79.0%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 48,363 47,572 38,747 34,050 47,659 70,900 0.40%
PBT 18,922 17,604 25,488 2,837 10,244 30,595 0.50%
Tax -6,234 -5,294 -6,737 -810 -1,055 -6,112 -0.02%
NP 12,688 12,310 18,751 2,027 9,189 24,483 0.69%
-
NP to SH 12,688 12,310 18,751 1,930 9,189 24,483 0.69%
-
Tax Rate 32.95% 30.07% 26.43% 28.55% 10.30% 19.98% -
Total Cost 35,675 35,262 19,996 32,023 38,470 46,417 0.27%
-
Net Worth 202,639 207,013 203,126 131,273 118,798 0 -100.00%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 13,447 6,564 3,446 4,227 4,068 1,453 -2.31%
Div Payout % 105.99% 53.33% 18.38% 219.03% 44.28% 5.94% -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 202,639 207,013 203,126 131,273 118,798 0 -100.00%
NOSH 67,999 66,350 64,280 32,333 28,904 29,201 -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 26.23% 25.88% 48.39% 5.95% 19.28% 34.53% -
ROE 6.26% 5.95% 9.23% 1.47% 7.73% 0.00% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 71.12 71.70 60.28 105.31 164.88 242.79 1.29%
EPS 18.66 18.55 29.17 5.97 31.79 83.84 1.59%
DPS 20.00 10.00 5.36 13.07 14.00 5.00 -1.44%
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 68.89 67.76 55.19 48.50 67.89 100.99 0.40%
EPS 18.07 17.54 26.71 2.75 13.09 34.88 0.69%
DPS 19.16 9.35 4.91 6.02 5.80 2.07 -2.31%
NAPS 2.8865 2.9488 2.8935 1.8699 1.6922 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 3.21 2.82 3.53 1.61 1.30 0.00 -100.00%
P/EPS 12.22 10.89 7.30 28.48 6.73 0.00 -100.00%
EY 8.18 9.18 13.70 3.51 14.86 0.00 -100.00%
DY 8.77 4.95 2.52 7.69 6.54 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 3.12 2.97 3.58 2.07 1.30 0.00 -100.00%
P/EPS 11.90 11.48 7.40 36.52 6.73 0.00 -100.00%
EY 8.40 8.71 13.50 2.74 14.86 0.00 -100.00%
DY 9.01 4.69 2.48 6.00 6.54 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