[NHFATT] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[NHFATT] NEW HOONG FATT HOLDINGS BHD
Announcement Date
22-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -6.48%
YoY- -0.68%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 124,104 113,641 112,200 110,600 111,096 111,085 110,729 7.90%
PBT 16,024 19,693 19,113 21,042 22,128 20,933 19,860 -13.34%
Tax -3,352 -4,666 -4,704 -2,562 -2,368 -2,452 -2,374 25.88%
NP 12,672 15,027 14,409 18,480 19,760 18,481 17,485 -19.33%
-
NP to SH 12,672 15,027 14,409 18,480 19,760 18,481 17,485 -19.33%
-
Tax Rate 20.92% 23.69% 24.61% 12.18% 10.70% 11.71% 11.95% -
Total Cost 111,432 98,614 97,790 92,120 91,336 92,604 93,244 12.62%
-
Net Worth 123,660 120,344 72,077 120,509 120,367 115,400 110,061 8.08%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 5,766 - - - - - -
Div Payout % - 38.37% - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 123,660 120,344 72,077 120,509 120,367 115,400 110,061 8.08%
NOSH 72,164 72,080 72,077 72,074 72,011 71,994 72,015 0.13%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 10.21% 13.22% 12.84% 16.71% 17.79% 16.64% 15.79% -
ROE 10.25% 12.49% 19.99% 15.33% 16.42% 16.01% 15.89% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 171.97 157.66 155.67 153.45 154.28 154.30 153.76 7.75%
EPS 17.56 20.85 19.99 25.64 27.44 25.67 24.28 -19.44%
DPS 0.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7136 1.6696 1.00 1.672 1.6715 1.6029 1.5283 7.93%
Adjusted Per Share Value based on latest NOSH - 72,026
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 75.14 68.80 67.93 66.96 67.26 67.26 67.04 7.90%
EPS 7.67 9.10 8.72 11.19 11.96 11.19 10.59 -19.36%
DPS 0.00 3.49 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7487 0.7286 0.4364 0.7296 0.7288 0.6987 0.6664 8.08%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 2.08 2.30 2.10 2.30 2.75 2.13 2.02 -
P/RPS 1.21 1.46 1.35 1.50 1.78 1.38 1.31 -5.16%
P/EPS 11.85 11.03 10.50 8.97 10.02 8.30 8.32 26.61%
EY 8.44 9.06 9.52 11.15 9.98 12.05 12.02 -21.01%
DY 0.00 3.48 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.38 2.10 1.38 1.65 1.33 1.32 -5.64%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 08/05/03 27/02/03 21/10/02 22/07/02 16/05/02 26/02/02 22/10/01 -
Price 2.00 1.97 2.29 2.20 2.78 2.03 2.02 -
P/RPS 1.16 1.25 1.47 1.43 1.80 1.32 1.31 -7.79%
P/EPS 11.39 9.45 11.45 8.58 10.13 7.91 8.32 23.31%
EY 8.78 10.58 8.73 11.65 9.87 12.65 12.02 -18.90%
DY 0.00 4.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.18 2.29 1.32 1.66 1.27 1.32 -7.73%

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