[NIKKO] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[NIKKO] NIKKO ELECTRONICS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -44.13%
YoY- -81.14%
Quarter Report
Latest QR
Upcoming QR
NIKKO's Result
NIKKO's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 204,167 216,117 206,221 204,473 197,240 194,776 206,708 -0.82%
PBT 11,852 9,168 -1,991 736 -2,186 -5,637 -881 -
Tax -1,330 -55 552 -55 3,405 85 -432 111.48%
NP 10,522 9,113 -1,439 681 1,219 -5,552 -1,313 -
-
NP to SH 10,522 9,113 -2,046 681 1,219 -5,552 -1,313 -
-
Tax Rate 11.22% 0.60% - 7.47% - - - -
Total Cost 193,645 207,004 207,660 203,792 196,021 200,328 208,021 -4.65%
-
Net Worth 171,532 160,358 149,244 157,395 165,263 148,187 147,837 10.40%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 5,939 5,939 5,939 5,939 5,936 5,936 5,936 0.03%
Div Payout % 56.45% 65.18% 0.00% 872.17% 487.00% 0.00% 0.00% -
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 171,532 160,358 149,244 157,395 165,263 148,187 147,837 10.40%
NOSH 98,980 98,986 98,974 98,990 99,019 99,508 99,040 -0.04%
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 5.15% 4.22% -0.70% 0.33% 0.62% -2.85% -0.64% -
ROE 6.13% 5.68% -1.37% 0.43% 0.74% -3.75% -0.89% -
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 206.27 218.33 208.36 206.56 199.19 195.74 208.71 -0.78%
EPS 10.63 9.21 -2.07 0.69 1.23 -5.58 -1.33 -
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 1.733 1.62 1.5079 1.59 1.669 1.4892 1.4927 10.45%
Adjusted Per Share Value based on latest NOSH - 98,990
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 205.04 217.04 207.10 205.34 198.08 195.60 207.59 -0.81%
EPS 10.57 9.15 -2.05 0.68 1.22 -5.58 -1.32 -
DPS 5.96 5.96 5.96 5.96 5.96 5.96 5.96 0.00%
NAPS 1.7226 1.6104 1.4988 1.5807 1.6597 1.4882 1.4847 10.40%
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 - - - - -
Price 2.09 2.35 1.19 0.00 0.00 0.00 0.00 -
P/RPS 1.01 1.08 0.57 0.00 0.00 0.00 0.00 -
P/EPS 19.66 25.53 -57.57 0.00 0.00 0.00 0.00 -
EY 5.09 3.92 -1.74 0.00 0.00 0.00 0.00 -
DY 2.87 2.55 5.04 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.45 0.79 0.00 0.00 0.00 0.00 -
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 21/11/03 29/08/03 30/05/03 28/02/03 29/11/02 08/10/02 29/05/02 -
Price 1.89 2.23 1.43 1.23 0.00 0.00 0.00 -
P/RPS 0.92 1.02 0.69 0.60 0.00 0.00 0.00 -
P/EPS 17.78 24.22 -69.18 178.79 0.00 0.00 0.00 -
EY 5.62 4.13 -1.45 0.56 0.00 0.00 0.00 -
DY 3.17 2.69 4.20 4.88 0.00 0.00 0.00 -
P/NAPS 1.09 1.38 0.95 0.77 0.00 0.00 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