[NHFATT] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[NHFATT] NEW HOONG FATT HOLDINGS BHD
Announcement Date
08-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -15.67%
YoY- -35.87%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 156,996 149,824 137,908 124,104 111,096 115,120 99,952 7.81%
PBT 24,120 22,412 22,060 16,024 22,128 23,396 18,284 4.72%
Tax -3,048 -3,000 -3,136 -3,352 -2,368 -2,868 -2,400 4.06%
NP 21,072 19,412 18,924 12,672 19,760 20,528 15,884 4.82%
-
NP to SH 21,072 19,412 18,924 12,672 19,760 20,528 15,884 4.82%
-
Tax Rate 12.64% 13.39% 14.22% 20.92% 10.70% 12.26% 13.13% -
Total Cost 135,924 130,412 118,984 111,432 91,336 94,592 84,068 8.33%
-
Net Worth 172,093 124,320 135,465 123,660 120,367 105,026 87,843 11.85%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 172,093 124,320 135,465 123,660 120,367 105,026 87,843 11.85%
NOSH 75,149 74,891 72,229 72,164 72,011 59,674 40,111 11.02%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 13.42% 12.96% 13.72% 10.21% 17.79% 17.83% 15.89% -
ROE 12.24% 15.61% 13.97% 10.25% 16.42% 19.55% 18.08% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 208.91 200.05 190.93 171.97 154.28 192.91 249.19 -2.89%
EPS 28.04 25.92 26.20 17.56 27.44 34.40 39.60 -5.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.29 1.66 1.8755 1.7136 1.6715 1.76 2.19 0.74%
Adjusted Per Share Value based on latest NOSH - 72,164
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 94.95 90.61 83.41 75.06 67.19 69.62 60.45 7.81%
EPS 12.74 11.74 11.45 7.66 11.95 12.42 9.61 4.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0408 0.7519 0.8193 0.7479 0.728 0.6352 0.5313 11.85%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.84 2.71 2.46 2.08 2.75 2.20 6.00 -
P/RPS 0.88 1.35 1.29 1.21 1.78 1.14 2.41 -15.45%
P/EPS 6.56 10.46 9.39 11.85 10.02 6.40 15.15 -13.01%
EY 15.24 9.56 10.65 8.44 9.98 15.64 6.60 14.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.63 1.31 1.21 1.65 1.25 2.74 -18.54%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 27/04/06 28/04/05 23/04/04 08/05/03 16/05/02 17/05/01 24/04/00 -
Price 1.95 2.52 2.39 2.00 2.78 2.63 5.05 -
P/RPS 0.93 1.26 1.25 1.16 1.80 1.36 2.03 -12.19%
P/EPS 6.95 9.72 9.12 11.39 10.13 7.65 12.75 -9.61%
EY 14.38 10.29 10.96 8.78 9.87 13.08 7.84 10.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.52 1.27 1.17 1.66 1.49 2.31 -15.34%

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