[NHFATT] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[NHFATT] NEW HOONG FATT HOLDINGS BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 6.62%
YoY- 5.06%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 156,904 154,157 146,614 127,694 113,641 111,085 104,220 7.05%
PBT 30,689 25,131 27,899 20,022 19,693 20,933 19,356 7.98%
Tax -3,789 -4,346 -5,405 -4,234 -4,666 -2,452 -2,456 7.49%
NP 26,900 20,785 22,494 15,788 15,027 18,481 16,900 8.05%
-
NP to SH 26,900 20,785 22,494 15,788 15,027 18,481 16,900 8.05%
-
Tax Rate 12.35% 17.29% 19.37% 21.15% 23.69% 11.71% 12.69% -
Total Cost 130,004 133,372 124,120 111,906 98,614 92,604 87,320 6.85%
-
Net Worth 192,411 166,399 115,724 130,384 120,344 115,400 100,680 11.39%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 10,522 8,245 7,956 5,767 5,766 - - -
Div Payout % 39.12% 39.67% 35.37% 36.53% 38.37% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 192,411 166,399 115,724 130,384 120,344 115,400 100,680 11.39%
NOSH 75,160 74,954 72,327 72,091 72,080 71,994 59,929 3.84%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 17.14% 13.48% 15.34% 12.36% 13.22% 16.64% 16.22% -
ROE 13.98% 12.49% 19.44% 12.11% 12.49% 16.01% 16.79% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 208.76 205.67 202.71 177.13 157.66 154.30 173.91 3.08%
EPS 35.79 27.73 31.10 21.90 20.85 25.67 28.20 4.05%
DPS 14.00 11.00 11.00 8.00 8.00 0.00 0.00 -
NAPS 2.56 2.22 1.60 1.8086 1.6696 1.6029 1.68 7.26%
Adjusted Per Share Value based on latest NOSH - 72,141
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 95.00 93.33 88.77 77.31 68.80 67.26 63.10 7.05%
EPS 16.29 12.58 13.62 9.56 9.10 11.19 10.23 8.05%
DPS 6.37 4.99 4.82 3.49 3.49 0.00 0.00 -
NAPS 1.165 1.0075 0.7007 0.7894 0.7286 0.6987 0.6096 11.39%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.87 1.89 2.88 2.29 2.30 2.13 2.60 -
P/RPS 0.90 0.92 1.42 1.29 1.46 1.38 1.50 -8.15%
P/EPS 5.22 6.82 9.26 10.46 11.03 8.30 9.22 -9.04%
EY 19.14 14.67 10.80 9.56 9.06 12.05 10.85 9.91%
DY 7.49 5.82 3.82 3.49 3.48 0.00 0.00 -
P/NAPS 0.73 0.85 1.80 1.27 1.38 1.33 1.55 -11.78%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 23/02/06 22/02/05 25/02/04 27/02/03 26/02/02 26/02/01 -
Price 2.00 1.89 2.86 2.45 1.97 2.03 2.48 -
P/RPS 0.96 0.92 1.41 1.38 1.25 1.32 1.43 -6.42%
P/EPS 5.59 6.82 9.20 11.19 9.45 7.91 8.79 -7.26%
EY 17.90 14.67 10.87 8.94 10.58 12.65 11.37 7.85%
DY 7.00 5.82 3.85 3.27 4.06 0.00 0.00 -
P/NAPS 0.78 0.85 1.79 1.35 1.18 1.27 1.48 -10.12%

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