[NIKKO] QoQ TTM Result on 30-Jun-2003 [#1]

Stock
[NIKKO] NIKKO ELECTRONICS BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 545.41%
YoY- 264.14%
Quarter Report
Latest QR
Upcoming QR
NIKKO's Result
NIKKO's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 224,090 220,771 204,167 216,117 206,221 204,473 197,240 8.87%
PBT 11,928 9,081 11,852 9,168 -1,991 736 -2,186 -
Tax 951 -766 -1,330 -55 552 -55 3,405 -57.23%
NP 12,879 8,315 10,522 9,113 -1,439 681 1,219 380.79%
-
NP to SH 12,879 8,315 10,522 9,113 -2,046 681 1,219 380.79%
-
Tax Rate -7.97% 8.44% 11.22% 0.60% - 7.47% - -
Total Cost 211,211 212,456 193,645 207,004 207,660 203,792 196,021 5.09%
-
Net Worth 156,036 161,185 171,532 160,358 149,244 157,395 165,263 -3.75%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - 5,939 5,939 5,939 5,939 5,936 -
Div Payout % - - 56.45% 65.18% 0.00% 872.17% 487.00% -
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 156,036 161,185 171,532 160,358 149,244 157,395 165,263 -3.75%
NOSH 98,951 98,886 98,980 98,986 98,974 98,990 99,019 -0.04%
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 5.75% 3.77% 5.15% 4.22% -0.70% 0.33% 0.62% -
ROE 8.25% 5.16% 6.13% 5.68% -1.37% 0.43% 0.74% -
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 226.46 223.26 206.27 218.33 208.36 206.56 199.19 8.92%
EPS 13.02 8.41 10.63 9.21 -2.07 0.69 1.23 381.40%
DPS 0.00 0.00 6.00 6.00 6.00 6.00 6.00 -
NAPS 1.5769 1.63 1.733 1.62 1.5079 1.59 1.669 -3.71%
Adjusted Per Share Value based on latest NOSH - 98,986
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 225.04 221.71 205.04 217.04 207.10 205.34 198.08 8.87%
EPS 12.93 8.35 10.57 9.15 -2.05 0.68 1.22 381.80%
DPS 0.00 0.00 5.96 5.96 5.96 5.96 5.96 -
NAPS 1.567 1.6187 1.7226 1.6104 1.4988 1.5807 1.6597 -3.75%
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 - - -
Price 2.10 2.19 2.09 2.35 1.19 0.00 0.00 -
P/RPS 0.93 0.98 1.01 1.08 0.57 0.00 0.00 -
P/EPS 16.13 26.04 19.66 25.53 -57.57 0.00 0.00 -
EY 6.20 3.84 5.09 3.92 -1.74 0.00 0.00 -
DY 0.00 0.00 2.87 2.55 5.04 0.00 0.00 -
P/NAPS 1.33 1.34 1.21 1.45 0.79 0.00 0.00 -
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 31/05/04 27/02/04 21/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 1.50 2.17 1.89 2.23 1.43 1.23 0.00 -
P/RPS 0.66 0.97 0.92 1.02 0.69 0.60 0.00 -
P/EPS 11.52 25.81 17.78 24.22 -69.18 178.79 0.00 -
EY 8.68 3.87 5.62 4.13 -1.45 0.56 0.00 -
DY 0.00 0.00 3.17 2.69 4.20 4.88 0.00 -
P/NAPS 0.95 1.33 1.09 1.38 0.95 0.77 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