[NHFATT] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[NHFATT] NEW HOONG FATT HOLDINGS BHD
Announcement Date
24-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 22.16%
YoY- -10.0%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 34,477 34,570 31,702 30,396 31,026 29,491 28,850 12.60%
PBT 5,515 6,374 4,945 4,697 4,006 5,358 3,814 27.84%
Tax -784 -1,692 -877 -827 -838 -1,138 -1,009 -15.46%
NP 4,731 4,682 4,068 3,870 3,168 4,220 2,805 41.64%
-
NP to SH 4,731 4,682 4,068 3,870 3,168 4,220 2,805 41.64%
-
Tax Rate 14.22% 26.55% 17.74% 17.61% 20.92% 21.24% 26.46% -
Total Cost 29,746 29,888 27,634 26,526 27,858 25,271 26,045 9.25%
-
Net Worth 135,465 130,475 125,761 121,591 123,660 72,087 72,084 52.22%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 5,771 - - - 5,766 - -
Div Payout % - 123.27% - - - 136.66% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 135,465 130,475 125,761 121,591 123,660 72,087 72,084 52.22%
NOSH 72,229 72,141 72,127 72,067 72,164 72,087 72,084 0.13%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 13.72% 13.54% 12.83% 12.73% 10.21% 14.31% 9.72% -
ROE 3.49% 3.59% 3.23% 3.18% 2.56% 5.85% 3.89% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 47.73 47.92 43.95 42.18 42.99 40.91 40.02 12.45%
EPS 6.55 6.49 5.64 5.37 4.39 5.86 3.89 41.48%
DPS 0.00 8.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.8755 1.8086 1.7436 1.6872 1.7136 1.00 1.00 52.02%
Adjusted Per Share Value based on latest NOSH - 72,067
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 20.85 20.91 19.17 18.38 18.76 17.84 17.45 12.58%
EPS 2.86 2.83 2.46 2.34 1.92 2.55 1.70 41.40%
DPS 0.00 3.49 0.00 0.00 0.00 3.49 0.00 -
NAPS 0.8193 0.7891 0.7606 0.7354 0.7479 0.436 0.436 52.21%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.46 2.29 2.12 2.08 2.08 2.30 2.10 -
P/RPS 5.15 4.78 4.82 4.93 4.84 5.62 5.25 -1.27%
P/EPS 37.56 35.29 37.59 38.73 47.38 39.29 53.97 -21.45%
EY 2.66 2.83 2.66 2.58 2.11 2.55 1.85 27.36%
DY 0.00 3.49 0.00 0.00 0.00 3.48 0.00 -
P/NAPS 1.31 1.27 1.22 1.23 1.21 2.30 2.10 -26.97%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 23/04/04 25/02/04 05/11/03 24/07/03 08/05/03 27/02/03 21/10/02 -
Price 2.39 2.45 2.15 2.13 2.00 1.97 2.29 -
P/RPS 5.01 5.11 4.89 5.05 4.65 4.82 5.72 -8.44%
P/EPS 36.49 37.75 38.12 39.66 45.56 33.65 58.85 -27.26%
EY 2.74 2.65 2.62 2.52 2.20 2.97 1.70 37.42%
DY 0.00 3.27 0.00 0.00 0.00 4.06 0.00 -
P/NAPS 1.27 1.35 1.23 1.26 1.17 1.97 2.29 -32.47%

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