[NHFATT] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[NHFATT] NEW HOONG FATT HOLDINGS BHD
Announcement Date
24-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 122.16%
YoY- -23.83%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 79,358 77,071 72,683 61,423 55,300 55,755 51,031 7.63%
PBT 13,188 12,247 13,110 8,703 10,521 10,573 9,646 5.34%
Tax -1,767 -2,167 -1,949 -1,665 -1,281 -1,270 -1,264 5.73%
NP 11,421 10,080 11,161 7,038 9,240 9,303 8,382 5.28%
-
NP to SH 11,421 10,080 11,161 7,038 9,240 9,303 8,382 5.28%
-
Tax Rate 13.40% 17.69% 14.87% 19.13% 12.18% 12.01% 13.10% -
Total Cost 67,937 66,991 61,522 54,385 46,060 46,452 42,649 8.06%
-
Net Worth 175,823 129,653 103,369 121,665 120,509 106,235 91,802 11.43%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 175,823 129,653 103,369 121,665 120,509 106,235 91,802 11.43%
NOSH 75,138 74,944 72,286 72,110 72,074 72,004 39,914 11.11%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 14.39% 13.08% 15.36% 11.46% 16.71% 16.69% 16.43% -
ROE 6.50% 7.77% 10.80% 5.78% 7.67% 8.76% 9.13% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 105.62 102.84 100.55 85.18 76.73 77.43 127.85 -3.13%
EPS 15.20 13.45 15.44 9.76 12.82 12.92 21.00 -5.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 1.73 1.43 1.6872 1.672 1.4754 2.30 0.28%
Adjusted Per Share Value based on latest NOSH - 72,067
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 48.00 46.61 43.96 37.15 33.45 33.72 30.86 7.63%
EPS 6.91 6.10 6.75 4.26 5.59 5.63 5.07 5.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0634 0.7841 0.6252 0.7358 0.7288 0.6425 0.5552 11.43%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.72 2.38 2.20 2.08 2.30 2.43 5.20 -
P/RPS 1.63 2.31 2.19 2.44 3.00 3.14 4.07 -14.13%
P/EPS 11.32 17.70 14.25 21.31 17.94 18.81 24.76 -12.22%
EY 8.84 5.65 7.02 4.69 5.57 5.32 4.04 13.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.38 1.54 1.23 1.38 1.65 2.26 -16.97%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 27/07/06 27/07/05 29/07/04 24/07/03 22/07/02 23/07/01 21/07/00 -
Price 1.70 2.30 2.31 2.13 2.20 2.33 3.90 -
P/RPS 1.61 2.24 2.30 2.50 2.87 3.01 3.05 -10.09%
P/EPS 11.18 17.10 14.96 21.82 17.16 18.03 18.57 -8.10%
EY 8.94 5.85 6.68 4.58 5.83 5.55 5.38 8.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.33 1.62 1.26 1.32 1.58 1.70 -13.13%

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