[NHFATT] QoQ TTM 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- -7.09%

YoY- -18.69%

Quarter Report

NHFATT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
TTM Result
Revenue	122,615	119,763	116,893	113,641	112,188	110,630	110,079	7.44%
YoY %	2.38%	2.46%	2.86%	1.30%	1.41%	0.50%	-	-
Horiz. %	111.39%	108.80%	106.19%	103.24%	101.92%	100.50%	100.00%	-
PBT	19,006	17,875	18,167	19,693	20,373	20,881	20,616	-5.27%
YoY %	6.33%	-1.61%	-7.75%	-3.34%	-2.43%	1.29%	-	-
Horiz. %	92.19%	86.70%	88.12%	95.52%	98.82%	101.29%	100.00%	-
Tax	-3,680	-3,812	-4,293	-4,666	-4,199	-3,701	-2,946	15.97%
YoY %	3.46%	11.20%	7.99%	-11.12%	-13.46%	-25.63%	-	-
Horiz. %	124.92%	129.40%	145.72%	158.38%	142.53%	125.63%	100.00%	-
NP	15,326	14,063	13,874	15,027	16,174	17,180	17,670	-9.04%
YoY %	8.98%	1.36%	-7.67%	-7.09%	-5.86%	-2.77%	-	-
Horiz. %	86.73%	79.59%	78.52%	85.04%	91.53%	97.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,326	14,063	13,874	15,027	16,174	17,180	17,670	-9.04%
YoY %	8.98%	1.36%	-7.67%	-7.09%	-5.86%	-2.77%	-	-
Horiz. %	86.73%	79.59%	78.52%	85.04%	91.53%	97.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.36%	21.33%	23.63%	23.69%	20.61%	17.72%	14.29%	-
YoY %	-9.24%	-9.73%	-0.25%	14.94%	16.31%	24.00%	-	-
Horiz. %	135.48%	149.27%	165.36%	165.78%	144.23%	124.00%	100.00%	-
Total Cost	107,289	105,700	103,019	98,614	96,014	93,450	92,409	10.45%
YoY %	1.50%	2.60%	4.47%	2.71%	2.74%	1.13%	-	-
Horiz. %	116.10%	114.38%	111.48%	106.71%	103.90%	101.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	125,761	121,591	123,660	72,087	72,084	72,026	72,011	44.97%
YoY %	3.43%	-1.67%	71.54%	0.00%	0.08%	0.02%	-	-
Horiz. %	174.64%	168.85%	171.72%	100.11%	100.10%	100.02%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Dividend
Div	5,766	5,766	5,766	5,766	4,322	4,322	4,322	21.16%
YoY %	0.00%	0.00%	0.00%	33.41%	0.00%	0.00%	-	-
Horiz. %	133.41%	133.41%	133.41%	133.41%	100.00%	100.00%	100.00%	-
Div Payout %	37.63%	41.01%	41.57%	38.38%	26.72%	25.16%	24.46%	-
YoY %	-8.24%	-1.35%	8.31%	43.64%	6.20%	2.86%	-	-
Horiz. %	153.84%	167.66%	169.95%	156.91%	109.24%	102.86%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Equity
Net Worth	125,761	121,591	123,660	72,087	72,084	72,026	72,011	44.97%
YoY %	3.43%	-1.67%	71.54%	0.00%	0.08%	0.02%	-	-
Horiz. %	174.64%	168.85%	171.72%	100.11%	100.10%	100.02%	100.00%	-
NOSH	72,127	72,067	72,164	72,087	72,084	72,026	72,011	0.10%
YoY %	0.08%	-0.13%	0.11%	0.00%	0.08%	0.02%	-	-
Horiz. %	100.16%	100.08%	100.21%	100.11%	100.10%	100.02%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Ratio Analysis
NP Margin	12.50%	11.74%	11.87%	13.22%	14.42%	15.53%	16.05%	-
YoY %	6.47%	-1.10%	-10.21%	-8.32%	-7.15%	-3.24%	-	-
Horiz. %	77.88%	73.15%	73.96%	82.37%	89.84%	96.76%	100.00%	-
ROE	12.19%	11.57%	11.22%	20.85%	22.44%	23.85%	24.54%	-
YoY %	5.36%	3.12%	-46.19%	-7.09%	-5.91%	-2.81%	-	-
Horiz. %	49.67%	47.15%	45.72%	84.96%	91.44%	97.19%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Per Share
RPS	170.00	166.18	161.98	157.64	155.63	153.60	152.86	7.33%
YoY %	2.30%	2.59%	2.75%	1.29%	1.32%	0.48%	-	-
Horiz. %	111.21%	108.71%	105.97%	103.13%	101.81%	100.48%	100.00%	-
EPS	21.25	19.51	19.23	20.85	22.44	23.85	24.54	-9.14%
YoY %	8.92%	1.46%	-7.77%	-7.09%	-5.91%	-2.81%	-	-
Horiz. %	86.59%	79.50%	78.36%	84.96%	91.44%	97.19%	100.00%	-
DPS	8.00	8.00	8.00	8.00	6.00	6.00	6.00	21.12%
YoY %	0.00%	0.00%	0.00%	33.33%	0.00%	0.00%	-	-
Horiz. %	133.33%	133.33%	133.33%	133.33%	100.00%	100.00%	100.00%	-
NAPS	1.7436	1.6872	1.7136	1.00	1.00	1.00	1.00	44.81%
YoY %	3.34%	-1.54%	71.36%	0.00%	0.00%	0.00%	-	-
Horiz. %	174.36%	168.72%	171.36%	100.00%	100.00%	100.00%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Adjusted Per Share Value based on latest NOSH - 72,087
RPS	74.16	72.43	70.70	68.73	67.85	66.91	66.58	7.44%
YoY %	2.39%	2.45%	2.87%	1.30%	1.40%	0.50%	-	-
Horiz. %	111.38%	108.79%	106.19%	103.23%	101.91%	100.50%	100.00%	-
EPS	9.27	8.51	8.39	9.09	9.78	10.39	10.69	-9.05%
YoY %	8.93%	1.43%	-7.70%	-7.06%	-5.87%	-2.81%	-	-
Horiz. %	86.72%	79.61%	78.48%	85.03%	91.49%	97.19%	100.00%	-
DPS	3.49	3.49	3.49	3.49	2.61	2.61	2.61	21.35%
YoY %	0.00%	0.00%	0.00%	33.72%	0.00%	0.00%	-	-
Horiz. %	133.72%	133.72%	133.72%	133.72%	100.00%	100.00%	100.00%	-
NAPS	0.7606	0.7354	0.7479	0.436	0.436	0.4356	0.4355	44.97%
YoY %	3.43%	-1.67%	71.54%	0.00%	0.09%	0.02%	-	-
Horiz. %	174.65%	168.86%	171.73%	100.11%	100.11%	100.02%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Price Multiplier on Financial Quarter End Date
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	1.25	1.25	1.28	1.46	1.35	1.50	1.80	-21.56%
YoY %	0.00%	-2.34%	-12.33%	8.15%	-10.00%	-16.67%	-	-
Horiz. %	69.44%	69.44%	71.11%	81.11%	75.00%	83.33%	100.00%	-
P/EPS	9.98	10.66	10.82	11.03	9.36	9.64	11.21	-7.44%
YoY %	-6.38%	-1.48%	-1.90%	17.84%	-2.90%	-14.01%	-	-
Horiz. %	89.03%	95.09%	96.52%	98.39%	83.50%	85.99%	100.00%	-
EY	10.02	9.38	9.24	9.06	10.68	10.37	8.92	8.05%
YoY %	6.82%	1.52%	1.99%	-15.17%	2.99%	16.26%	-	-
Horiz. %	112.33%	105.16%	103.59%	101.57%	119.73%	116.26%	100.00%	-
DY	3.77	3.85	3.85	3.48	2.86	2.61	2.18	44.02%
YoY %	-2.08%	0.00%	10.63%	21.68%	9.58%	19.72%	-	-
Horiz. %	172.94%	176.61%	176.61%	159.63%	131.19%	119.72%	100.00%	-
P/NAPS	1.22	1.23	1.21	2.30	2.10	2.30	2.75	-41.80%
YoY %	-0.81%	1.65%	-47.39%	9.52%	-8.70%	-16.36%	-	-
Horiz. %	44.36%	44.73%	44.00%	83.64%	76.36%	83.64%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Price Multiplier on Announcement Date
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	1.26	1.28	1.23	1.25	1.47	1.43	1.82	-21.72%
YoY %	-1.56%	4.07%	-1.60%	-14.97%	2.80%	-21.43%	-	-
Horiz. %	69.23%	70.33%	67.58%	68.68%	80.77%	78.57%	100.00%	-
P/EPS	10.12	10.92	10.40	9.45	10.21	9.22	11.33	-7.24%
YoY %	-7.33%	5.00%	10.05%	-7.44%	10.74%	-18.62%	-	-
Horiz. %	89.32%	96.38%	91.79%	83.41%	90.11%	81.38%	100.00%	-
EY	9.88	9.16	9.61	10.58	9.80	10.84	8.83	7.77%
YoY %	7.86%	-4.68%	-9.17%	7.96%	-9.59%	22.76%	-	-
Horiz. %	111.89%	103.74%	108.83%	119.82%	110.99%	122.76%	100.00%	-
DY	3.72	3.76	4.00	4.06	2.62	2.73	2.16	43.63%
YoY %	-1.06%	-6.00%	-1.48%	54.96%	-4.03%	26.39%	-	-
Horiz. %	172.22%	174.07%	185.19%	187.96%	121.30%	126.39%	100.00%	-
P/NAPS	1.23	1.26	1.17	1.97	2.29	2.20	2.78	-41.90%
YoY %	-2.38%	7.69%	-40.61%	-13.97%	4.09%	-20.86%	-	-
Horiz. %	44.24%	45.32%	42.09%	70.86%	82.37%	79.14%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos