[NHFATT] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[NHFATT] NEW HOONG FATT HOLDINGS BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 50.45%
YoY- -21.37%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 31,702 30,396 31,026 29,491 28,850 27,526 27,774 9.21%
PBT 4,945 4,697 4,006 5,358 3,814 4,989 5,532 -7.19%
Tax -877 -827 -838 -1,138 -1,009 -689 -592 29.92%
NP 4,068 3,870 3,168 4,220 2,805 4,300 4,940 -12.13%
-
NP to SH 4,068 3,870 3,168 4,220 2,805 4,300 4,940 -12.13%
-
Tax Rate 17.74% 17.61% 20.92% 21.24% 26.46% 13.81% 10.70% -
Total Cost 27,634 26,526 27,858 25,271 26,045 23,226 22,834 13.55%
-
Net Worth 125,761 121,591 123,660 72,087 72,084 120,428 120,367 2.96%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 5,766 - - - -
Div Payout % - - - 136.66% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 125,761 121,591 123,660 72,087 72,084 120,428 120,367 2.96%
NOSH 72,127 72,067 72,164 72,087 72,084 72,026 72,011 0.10%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 12.83% 12.73% 10.21% 14.31% 9.72% 15.62% 17.79% -
ROE 3.23% 3.18% 2.56% 5.85% 3.89% 3.57% 4.10% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 43.95 42.18 42.99 40.91 40.02 38.22 38.57 9.08%
EPS 5.64 5.37 4.39 5.86 3.89 5.97 6.86 -12.22%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.7436 1.6872 1.7136 1.00 1.00 1.672 1.6715 2.85%
Adjusted Per Share Value based on latest NOSH - 72,087
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 19.19 18.40 18.78 17.86 17.47 16.67 16.82 9.17%
EPS 2.46 2.34 1.92 2.56 1.70 2.60 2.99 -12.18%
DPS 0.00 0.00 0.00 3.49 0.00 0.00 0.00 -
NAPS 0.7614 0.7362 0.7487 0.4365 0.4364 0.7291 0.7288 2.95%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.12 2.08 2.08 2.30 2.10 2.30 2.75 -
P/RPS 4.82 4.93 4.84 5.62 5.25 6.02 7.13 -22.95%
P/EPS 37.59 38.73 47.38 39.29 53.97 38.53 40.09 -4.19%
EY 2.66 2.58 2.11 2.55 1.85 2.60 2.49 4.49%
DY 0.00 0.00 0.00 3.48 0.00 0.00 0.00 -
P/NAPS 1.22 1.23 1.21 2.30 2.10 1.38 1.65 -18.21%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 05/11/03 24/07/03 08/05/03 27/02/03 21/10/02 22/07/02 16/05/02 -
Price 2.15 2.13 2.00 1.97 2.29 2.20 2.78 -
P/RPS 4.89 5.05 4.65 4.82 5.72 5.76 7.21 -22.78%
P/EPS 38.12 39.66 45.56 33.65 58.85 36.85 40.52 -3.98%
EY 2.62 2.52 2.20 2.97 1.70 2.71 2.47 4.00%
DY 0.00 0.00 0.00 4.06 0.00 0.00 0.00 -
P/NAPS 1.23 1.26 1.17 1.97 2.29 1.32 1.66 -18.10%

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