[NHFATT] QoQ TTM Result on 31-Mar-2002 [#1]

Stock

[NHFATT] NEW HOONG FATT HOLDINGS BHD

Announcement Date

16-May-2002

Admission Sponsor

Sponsor

Financial Year

31-Dec-2002

Quarter

31-Mar-2002 [#1]

Profit Trend

QoQ- -4.39%

YoY- -2.16%

Quarter Report

NHFATT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
TTM Result
Revenue	113,641	112,188	110,630	110,079	111,085	109,505	108,944	2.84%
YoY %	1.30%	1.41%	0.50%	-0.91%	1.44%	0.51%	-	-
Horiz. %	104.31%	102.98%	101.55%	101.04%	101.97%	100.51%	100.00%	-
PBT	19,693	20,373	20,881	20,616	20,933	19,794	20,283	-1.94%
YoY %	-3.34%	-2.43%	1.29%	-1.51%	5.75%	-2.41%	-	-
Horiz. %	97.09%	100.44%	102.95%	101.64%	103.20%	97.59%	100.00%	-
Tax	-4,666	-4,199	-3,701	-2,946	-2,452	-2,344	-2,462	52.96%
YoY %	-11.12%	-13.46%	-25.63%	-20.15%	-4.61%	4.79%	-	-
Horiz. %	189.52%	170.55%	150.32%	119.66%	99.59%	95.21%	100.00%	-
NP	15,027	16,174	17,180	17,670	18,481	17,450	17,821	-10.71%
YoY %	-7.09%	-5.86%	-2.77%	-4.39%	5.91%	-2.08%	-	-
Horiz. %	84.32%	90.76%	96.40%	99.15%	103.70%	97.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,027	16,174	17,180	17,670	18,481	17,450	17,821	-10.71%
YoY %	-7.09%	-5.86%	-2.77%	-4.39%	5.91%	-2.08%	-	-
Horiz. %	84.32%	90.76%	96.40%	99.15%	103.70%	97.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.69%	20.61%	17.72%	14.29%	11.71%	11.84%	12.14%	-
YoY %	14.94%	16.31%	24.00%	22.03%	-1.10%	-2.47%	-	-
Horiz. %	195.14%	169.77%	145.96%	117.71%	96.46%	97.53%	100.00%	-
Total Cost	98,614	96,014	93,450	92,409	92,604	92,055	91,123	5.39%
YoY %	2.71%	2.74%	1.13%	-0.21%	0.60%	1.02%	-	-
Horiz. %	108.22%	105.37%	102.55%	101.41%	101.63%	101.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	72,087	72,084	72,026	72,011	115,473	110,101	106,284	-22.74%
YoY %	0.00%	0.08%	0.02%	-37.64%	4.88%	3.59%	-	-
Horiz. %	67.82%	67.82%	67.77%	67.75%	108.65%	103.59%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Dividend
Div	5,766	4,322	4,322	4,322	-	3,613	3,613	36.44%
YoY %	33.41%	0.00%	0.00%	0.00%	-	0.00%	-	-
Horiz. %	159.59%	119.62%	119.62%	119.62%	-	100.00%	100.00%	-
Div Payout %	38.38%	26.72%	25.16%	24.46%	-	20.71%	20.28%	-
YoY %	43.64%	6.20%	2.86%	0.00%	-	2.12%	-	-
Horiz. %	189.25%	131.76%	124.06%	120.61%	-	102.12%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Equity
Net Worth	72,087	72,084	72,026	72,011	115,473	110,101	106,284	-22.74%
YoY %	0.00%	0.08%	0.02%	-37.64%	4.88%	3.59%	-	-
Horiz. %	67.82%	67.82%	67.77%	67.75%	108.65%	103.59%	100.00%	-
NOSH	72,087	72,084	72,026	72,011	72,040	72,041	72,037	0.04%
YoY %	0.00%	0.08%	0.02%	-0.04%	-0.00%	0.01%	-	-
Horiz. %	100.07%	100.07%	99.98%	99.96%	100.00%	100.01%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Ratio Analysis
NP Margin	13.22%	14.42%	15.53%	16.05%	16.64%	15.94%	16.36%	-
YoY %	-8.32%	-7.15%	-3.24%	-3.55%	4.39%	-2.57%	-	-
Horiz. %	80.81%	88.14%	94.93%	98.11%	101.71%	97.43%	100.00%	-
ROE	20.85%	22.44%	23.85%	24.54%	16.00%	15.85%	16.77%	-
YoY %	-7.09%	-5.91%	-2.81%	53.37%	0.95%	-5.49%	-	-
Horiz. %	124.33%	133.81%	142.22%	146.33%	95.41%	94.51%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Per Share
RPS	157.64	155.63	153.60	152.86	154.20	152.00	151.23	2.79%
YoY %	1.29%	1.32%	0.48%	-0.87%	1.45%	0.51%	-	-
Horiz. %	104.24%	102.91%	101.57%	101.08%	101.96%	100.51%	100.00%	-
EPS	20.85	22.44	23.85	24.54	25.65	24.22	24.74	-10.75%
YoY %	-7.09%	-5.91%	-2.81%	-4.33%	5.90%	-2.10%	-	-
Horiz. %	84.28%	90.70%	96.40%	99.19%	103.68%	97.90%	100.00%	-
DPS	8.00	6.00	6.00	6.00	0.00	5.02	5.02	36.31%
YoY %	33.33%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	159.36%	119.52%	119.52%	119.52%	0.00%	100.00%	100.00%	-
NAPS	1.00	1.00	1.00	1.00	1.6029	1.5283	1.4754	-22.78%
YoY %	0.00%	0.00%	0.00%	-37.61%	4.88%	3.59%	-	-
Horiz. %	67.78%	67.78%	67.78%	67.78%	108.64%	103.59%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 72,011
RPS	68.80	67.92	66.98	66.65	67.26	66.30	65.96	2.84%
YoY %	1.30%	1.40%	0.50%	-0.91%	1.45%	0.52%	-	-
Horiz. %	104.31%	102.97%	101.55%	101.05%	101.97%	100.52%	100.00%	-
EPS	9.10	9.79	10.40	10.70	11.19	10.57	10.79	-10.70%
YoY %	-7.05%	-5.87%	-2.80%	-4.38%	5.87%	-2.04%	-	-
Horiz. %	84.34%	90.73%	96.39%	99.17%	103.71%	97.96%	100.00%	-
DPS	3.49	2.62	2.62	2.62	0.00	2.19	2.19	36.31%
YoY %	33.21%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	159.36%	119.63%	119.63%	119.63%	0.00%	100.00%	100.00%	-
NAPS	0.4365	0.4364	0.4361	0.436	0.6991	0.6666	0.6435	-22.74%
YoY %	0.02%	0.07%	0.02%	-37.63%	4.88%	3.59%	-	-
Horiz. %	67.83%	67.82%	67.77%	67.75%	108.64%	103.59%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/02	30/09/02	28/06/02	29/03/02	31/12/01	28/09/01	29/06/01	-
Price	2.30	2.10	2.30	2.75	2.13	2.02	2.43	-
P/RPS	1.46	1.35	1.50	1.80	1.38	1.33	1.61	-6.29%
YoY %	8.15%	-10.00%	-16.67%	30.43%	3.76%	-17.39%	-	-
Horiz. %	90.68%	83.85%	93.17%	111.80%	85.71%	82.61%	100.00%	-
P/EPS	11.03	9.36	9.64	11.21	8.30	8.34	9.82	8.03%
YoY %	17.84%	-2.90%	-14.01%	35.06%	-0.48%	-15.07%	-	-
Horiz. %	112.32%	95.32%	98.17%	114.15%	84.52%	84.93%	100.00%	-
EY	9.06	10.68	10.37	8.92	12.04	11.99	10.18	-7.45%
YoY %	-15.17%	2.99%	16.26%	-25.91%	0.42%	17.78%	-	-
Horiz. %	89.00%	104.91%	101.87%	87.62%	118.27%	117.78%	100.00%	-
DY	3.48	2.86	2.61	2.18	0.00	2.48	2.06	41.70%
YoY %	21.68%	9.58%	19.72%	0.00%	0.00%	20.39%	-	-
Horiz. %	168.93%	138.83%	126.70%	105.83%	0.00%	120.39%	100.00%	-
P/NAPS	2.30	2.10	2.30	2.75	1.33	1.32	1.65	24.70%
YoY %	9.52%	-8.70%	-16.36%	106.77%	0.76%	-20.00%	-	-
Horiz. %	139.39%	127.27%	139.39%	166.67%	80.61%	80.00%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	27/02/03	21/10/02	22/07/02	16/05/02	26/02/02	22/10/01	23/07/01	-
Price	1.97	2.29	2.20	2.78	2.03	2.02	2.33	-
P/RPS	1.25	1.47	1.43	1.82	1.32	1.33	1.54	-12.95%
YoY %	-14.97%	2.80%	-21.43%	37.88%	-0.75%	-13.64%	-	-
Horiz. %	81.17%	95.45%	92.86%	118.18%	85.71%	86.36%	100.00%	-
P/EPS	9.45	10.21	9.22	11.33	7.91	8.34	9.42	0.21%
YoY %	-7.44%	10.74%	-18.62%	43.24%	-5.16%	-11.46%	-	-
Horiz. %	100.32%	108.39%	97.88%	120.28%	83.97%	88.54%	100.00%	-
EY	10.58	9.80	10.84	8.83	12.64	11.99	10.62	-0.25%
YoY %	7.96%	-9.59%	22.76%	-30.14%	5.42%	12.90%	-	-
Horiz. %	99.62%	92.28%	102.07%	83.15%	119.02%	112.90%	100.00%	-
DY	4.06	2.62	2.73	2.16	0.00	2.48	2.15	52.60%
YoY %	54.96%	-4.03%	26.39%	0.00%	0.00%	15.35%	-	-
Horiz. %	188.84%	121.86%	126.98%	100.47%	0.00%	115.35%	100.00%	-
P/NAPS	1.97	2.29	2.20	2.78	1.27	1.32	1.58	15.79%
YoY %	-13.97%	4.09%	-20.86%	118.90%	-3.79%	-16.46%	-	-
Horiz. %	124.68%	144.94%	139.24%	175.95%	80.38%	83.54%	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