[NHFATT] YoY Annualized Quarter 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- 4.29%
YoY- -18.69%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 154,157 146,614 127,694 113,641 111,085 104,220 91,630 -0.55%
PBT 25,131 27,899 20,022 19,693 20,933 19,356 18,412 -0.33%
Tax -4,346 -5,405 -4,234 -4,666 -2,452 -2,456 -38 -4.91%
NP 20,785 22,494 15,788 15,027 18,481 16,900 18,374 -0.13%
-
NP to SH 20,785 22,494 15,788 15,027 18,481 16,900 18,374 -0.13%
-
Tax Rate 17.29% 19.37% 21.15% 23.69% 11.71% 12.69% 0.21% -
Total Cost 133,372 124,120 111,906 98,614 92,604 87,320 73,256 -0.63%
-
Net Worth 166,399 115,724 130,384 120,344 115,400 100,680 83,663 -0.72%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 8,245 7,956 5,767 5,766 - - - -100.00%
Div Payout % 39.67% 35.37% 36.53% 38.37% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 166,399 115,724 130,384 120,344 115,400 100,680 83,663 -0.72%
NOSH 74,954 72,327 72,091 72,080 71,994 59,929 40,030 -0.66%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 13.48% 15.34% 12.36% 13.22% 16.64% 16.22% 20.05% -
ROE 12.49% 19.44% 12.11% 12.49% 16.01% 16.79% 21.96% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 205.67 202.71 177.13 157.66 154.30 173.91 228.90 0.11%
EPS 27.73 31.10 21.90 20.85 25.67 28.20 45.90 0.53%
DPS 11.00 11.00 8.00 8.00 0.00 0.00 0.00 -100.00%
NAPS 2.22 1.60 1.8086 1.6696 1.6029 1.68 2.09 -0.06%
Adjusted Per Share Value based on latest NOSH - 72,087
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 93.33 88.77 77.31 68.80 67.26 63.10 55.48 -0.55%
EPS 12.58 13.62 9.56 9.10 11.19 10.23 11.12 -0.13%
DPS 4.99 4.82 3.49 3.49 0.00 0.00 0.00 -100.00%
NAPS 1.0075 0.7007 0.7894 0.7286 0.6987 0.6096 0.5065 -0.72%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.89 2.88 2.29 2.30 2.13 2.60 0.00 -
P/RPS 0.92 1.42 1.29 1.46 1.38 1.50 0.00 -100.00%
P/EPS 6.82 9.26 10.46 11.03 8.30 9.22 0.00 -100.00%
EY 14.67 10.80 9.56 9.06 12.05 10.85 0.00 -100.00%
DY 5.82 3.82 3.49 3.48 0.00 0.00 0.00 -100.00%
P/NAPS 0.85 1.80 1.27 1.38 1.33 1.55 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/06 22/02/05 25/02/04 27/02/03 26/02/02 26/02/01 22/02/00 -
Price 1.89 2.86 2.45 1.97 2.03 2.48 5.35 -
P/RPS 0.92 1.41 1.38 1.25 1.32 1.43 2.34 0.99%
P/EPS 6.82 9.20 11.19 9.45 7.91 8.79 11.66 0.57%
EY 14.67 10.87 8.94 10.58 12.65 11.37 8.58 -0.56%
DY 5.82 3.85 3.27 4.06 0.00 0.00 0.00 -100.00%
P/NAPS 0.85 1.79 1.35 1.18 1.27 1.48 2.56 1.17%

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