[NIKKO] QoQ TTM Result on 31-Mar-2003

Stock
[NIKKO] NIKKO ELECTRONICS BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003
Profit Trend
QoQ- -400.44%
YoY- -55.83%
Quarter Report
Latest QR
Upcoming QR
NIKKO's Result
NIKKO's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 220,771 204,167 216,117 206,221 204,473 197,240 194,776 8.68%
PBT 9,081 11,852 9,168 -1,991 736 -2,186 -5,637 -
Tax -766 -1,330 -55 552 -55 3,405 85 -
NP 8,315 10,522 9,113 -1,439 681 1,219 -5,552 -
-
NP to SH 8,315 10,522 9,113 -2,046 681 1,219 -5,552 -
-
Tax Rate 8.44% 11.22% 0.60% - 7.47% - - -
Total Cost 212,456 193,645 207,004 207,660 203,792 196,021 200,328 3.98%
-
Net Worth 161,185 171,532 160,358 149,244 157,395 165,263 148,187 5.74%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - 5,939 5,939 5,939 5,939 5,936 5,936 -
Div Payout % - 56.45% 65.18% 0.00% 872.17% 487.00% 0.00% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 161,185 171,532 160,358 149,244 157,395 165,263 148,187 5.74%
NOSH 98,886 98,980 98,986 98,974 98,990 99,019 99,508 -0.41%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 3.77% 5.15% 4.22% -0.70% 0.33% 0.62% -2.85% -
ROE 5.16% 6.13% 5.68% -1.37% 0.43% 0.74% -3.75% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 223.26 206.27 218.33 208.36 206.56 199.19 195.74 9.13%
EPS 8.41 10.63 9.21 -2.07 0.69 1.23 -5.58 -
DPS 0.00 6.00 6.00 6.00 6.00 6.00 6.00 -
NAPS 1.63 1.733 1.62 1.5079 1.59 1.669 1.4892 6.19%
Adjusted Per Share Value based on latest NOSH - 98,974
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 221.71 205.04 217.04 207.10 205.34 198.08 195.60 8.68%
EPS 8.35 10.57 9.15 -2.05 0.68 1.22 -5.58 -
DPS 0.00 5.96 5.96 5.96 5.96 5.96 5.96 -
NAPS 1.6187 1.7226 1.6104 1.4988 1.5807 1.6597 1.4882 5.74%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - - -
Price 2.19 2.09 2.35 1.19 0.00 0.00 0.00 -
P/RPS 0.98 1.01 1.08 0.57 0.00 0.00 0.00 -
P/EPS 26.04 19.66 25.53 -57.57 0.00 0.00 0.00 -
EY 3.84 5.09 3.92 -1.74 0.00 0.00 0.00 -
DY 0.00 2.87 2.55 5.04 0.00 0.00 0.00 -
P/NAPS 1.34 1.21 1.45 0.79 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 29/08/03 30/05/03 28/02/03 29/11/02 08/10/02 -
Price 2.17 1.89 2.23 1.43 1.23 0.00 0.00 -
P/RPS 0.97 0.92 1.02 0.69 0.60 0.00 0.00 -
P/EPS 25.81 17.78 24.22 -69.18 178.79 0.00 0.00 -
EY 3.87 5.62 4.13 -1.45 0.56 0.00 0.00 -
DY 0.00 3.17 2.69 4.20 4.88 0.00 0.00 -
P/NAPS 1.33 1.09 1.38 0.95 0.77 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