[NHFATT] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[NHFATT] NEW HOONG FATT HOLDINGS BHD
Announcement Date
05-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 5.2%
YoY- 2.77%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 159,766 152,658 146,060 124,166 112,200 110,729 103,682 7.46%
PBT 30,766 24,152 27,464 18,197 19,113 19,860 19,276 8.10%
Tax -3,698 -4,212 -4,661 -3,389 -4,704 -2,374 -2,524 6.56%
NP 27,068 19,940 22,802 14,808 14,409 17,485 16,752 8.32%
-
NP to SH 27,068 19,940 22,802 14,808 14,409 17,485 16,752 8.32%
-
Tax Rate 12.02% 17.44% 16.97% 18.62% 24.61% 11.95% 13.09% -
Total Cost 132,698 132,718 123,257 109,358 97,790 93,244 86,930 7.30%
-
Net Worth 178,883 128,870 109,146 125,742 72,077 110,061 96,183 10.88%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 3,006 - - - - - - -
Div Payout % 11.11% - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 178,883 128,870 109,146 125,742 72,077 110,061 96,183 10.88%
NOSH 75,161 74,924 72,282 72,116 72,077 72,015 60,114 3.79%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 16.94% 13.06% 15.61% 11.93% 12.84% 15.79% 16.16% -
ROE 15.13% 15.47% 20.89% 11.78% 19.99% 15.89% 17.42% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 212.57 203.75 202.07 172.17 155.67 153.76 172.47 3.54%
EPS 36.01 26.61 31.55 20.53 19.99 24.28 27.87 4.36%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 1.72 1.51 1.7436 1.00 1.5283 1.60 6.83%
Adjusted Per Share Value based on latest NOSH - 72,127
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 96.63 92.33 88.34 75.10 67.86 66.97 62.71 7.46%
EPS 16.37 12.06 13.79 8.96 8.71 10.58 10.13 8.32%
DPS 1.82 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0819 0.7794 0.6601 0.7605 0.4359 0.6656 0.5817 10.89%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.78 2.06 2.66 2.12 2.10 2.02 2.70 -
P/RPS 0.84 1.01 1.32 1.23 1.35 1.31 1.57 -9.89%
P/EPS 4.94 7.74 8.43 10.32 10.50 8.32 9.69 -10.61%
EY 20.23 12.92 11.86 9.69 9.52 12.02 10.32 11.86%
DY 2.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.20 1.76 1.22 2.10 1.32 1.69 -12.65%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 14/11/06 26/10/05 28/10/04 05/11/03 21/10/02 22/10/01 24/10/00 -
Price 1.83 1.93 2.77 2.15 2.29 2.02 2.96 -
P/RPS 0.86 0.95 1.37 1.25 1.47 1.31 1.72 -10.90%
P/EPS 5.08 7.25 8.78 10.47 11.45 8.32 10.62 -11.56%
EY 19.68 13.79 11.39 9.55 8.73 12.02 9.41 13.07%
DY 2.19 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.12 1.83 1.23 2.29 1.32 1.85 -13.58%

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