[NSOP] YoY TTM Result on 31-Mar-2001 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
21-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -15.86%
YoY- -77.85%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 49,334 44,975 36,449 35,706 56,798 -3.45%
PBT 21,280 14,599 22,995 4,688 15,849 7.63%
Tax -6,990 -4,246 -6,031 -1,447 -1,216 54.79%
NP 14,290 10,353 16,964 3,241 14,633 -0.59%
-
NP to SH 14,290 10,353 16,867 3,241 14,633 -0.59%
-
Tax Rate 32.85% 29.08% 26.23% 30.87% 7.67% -
Total Cost 35,044 34,622 19,485 32,465 42,165 -4.51%
-
Net Worth 204,779 206,553 202,556 123,599 121,368 13.96%
Dividend
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 13,447 9,135 2,815 4,599 1,756 66.29%
Div Payout % 94.11% 88.24% 16.69% 141.92% 12.00% -
Equity
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 204,779 206,553 202,556 123,599 121,368 13.96%
NOSH 67,584 66,203 64,303 30,000 29,387 23.12%
Ratio Analysis
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 28.97% 23.02% 46.54% 9.08% 25.76% -
ROE 6.98% 5.01% 8.33% 2.62% 12.06% -
Per Share
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 73.00 67.93 56.68 119.02 193.28 -21.59%
EPS 21.14 15.64 26.23 10.80 49.79 -19.26%
DPS 20.00 13.80 4.38 15.33 6.00 35.09%
NAPS 3.03 3.12 3.15 4.12 4.13 -7.44%
Adjusted Per Share Value based on latest NOSH - 30,000
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 70.26 64.06 51.91 50.85 80.90 -3.46%
EPS 20.35 14.75 24.02 4.62 20.84 -0.59%
DPS 19.15 13.01 4.01 6.55 2.50 66.30%
NAPS 2.9166 2.9419 2.885 1.7604 1.7286 13.96%
Price Multiplier on Financial Quarter End Date
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.52 1.99 2.30 1.53 2.55 -
P/RPS 3.45 2.93 4.06 1.29 1.32 27.12%
P/EPS 11.92 12.73 8.77 14.16 5.12 23.50%
EY 8.39 7.86 11.40 7.06 19.53 -19.02%
DY 7.94 6.93 1.90 10.02 2.35 35.54%
P/NAPS 0.83 0.64 0.73 0.37 0.62 7.55%
Price Multiplier on Announcement Date
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 28/05/04 30/05/03 24/05/02 21/05/01 - -
Price 2.33 2.00 2.24 1.65 0.00 -
P/RPS 3.19 2.94 3.95 1.39 0.00 -
P/EPS 11.02 12.79 8.54 15.27 0.00 -
EY 9.07 7.82 11.71 6.55 0.00 -
DY 8.58 6.90 1.95 9.29 0.00 -
P/NAPS 0.77 0.64 0.71 0.40 0.00 -

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