[NSOP] YoY TTM Result on 30-Sep-2000 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
29-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- -21.6%
YoY- -66.07%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 48,140 40,556 34,355 44,316 60,894 0.24%
PBT 19,523 7,504 23,651 8,552 24,557 0.23%
Tax -6,237 -1,784 -6,533 -1,348 -3,324 -0.65%
NP 13,286 5,720 17,118 7,204 21,233 0.48%
-
NP to SH 13,286 5,720 17,021 7,204 21,233 0.48%
-
Tax Rate 31.95% 23.77% 27.62% 15.76% 13.54% -
Total Cost 34,854 34,836 17,237 37,112 39,661 0.13%
-
Net Worth 202,017 205,012 132,428 123,154 116,572 -0.57%
Dividend
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 9,999 5,825 5,102 4,068 1,453 -1.98%
Div Payout % 75.26% 101.84% 29.98% 56.48% 6.84% -
Equity
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 202,017 205,012 132,428 123,154 116,572 -0.57%
NOSH 66,893 65,083 29,169 29,675 29,084 -0.86%
Ratio Analysis
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 27.60% 14.10% 49.83% 16.26% 34.87% -
ROE 6.58% 2.79% 12.85% 5.85% 18.21% -
Per Share
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 71.97 62.31 117.78 149.33 209.37 1.11%
EPS 19.86 8.79 58.35 24.28 73.00 1.36%
DPS 15.00 8.95 17.49 13.71 5.00 -1.13%
NAPS 3.02 3.15 4.54 4.15 4.008 0.29%
Adjusted Per Share Value based on latest NOSH - 29,675
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 68.56 57.76 48.93 63.12 86.73 0.24%
EPS 18.92 8.15 24.24 10.26 30.24 0.48%
DPS 14.24 8.30 7.27 5.79 2.07 -1.98%
NAPS 2.8773 2.9199 1.8861 1.754 1.6603 -0.57%
Price Multiplier on Financial Quarter End Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 2.08 1.93 1.87 1.87 0.00 -
P/RPS 2.89 3.10 1.59 1.25 0.00 -100.00%
P/EPS 10.47 21.96 3.20 7.70 0.00 -100.00%
EY 9.55 4.55 31.20 12.98 0.00 -100.00%
DY 7.21 4.64 9.35 7.33 0.00 -100.00%
P/NAPS 0.69 0.61 0.41 0.45 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 28/11/03 28/11/02 27/11/01 29/11/00 - -
Price 2.17 2.06 2.01 1.82 0.00 -
P/RPS 3.02 3.31 1.71 1.22 0.00 -100.00%
P/EPS 10.93 23.44 3.44 7.50 0.00 -100.00%
EY 9.15 4.27 29.03 13.34 0.00 -100.00%
DY 6.91 4.34 8.70 7.53 0.00 -100.00%
P/NAPS 0.72 0.65 0.44 0.44 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