[NHFATT] YoY 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- 22.16%
YoY- -10.0%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 40,109 39,615 38,206 30,396 27,526 26,975 26,043 7.45%
PBT 7,158 6,644 7,595 4,697 4,989 4,724 5,075 5.89%
Tax -1,005 -1,417 -1,165 -827 -689 -553 -664 7.14%
NP 6,153 5,227 6,430 3,870 4,300 4,171 4,411 5.70%
-
NP to SH 6,153 5,227 6,430 3,870 4,300 4,171 4,411 5.70%
-
Tax Rate 14.04% 21.33% 15.34% 17.61% 13.81% 11.71% 13.08% -
Total Cost 33,956 34,388 31,776 26,526 23,226 22,804 21,632 7.80%
-
Net Worth 175,800 129,551 103,313 121,591 120,428 106,284 92,229 11.34%
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 175,800 129,551 103,313 121,591 120,428 106,284 92,229 11.34%
NOSH 75,128 74,885 72,247 72,067 72,026 72,037 40,100 11.02%
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 15.34% 13.19% 16.83% 12.73% 15.62% 15.46% 16.94% -
ROE 3.50% 4.03% 6.22% 3.18% 3.57% 3.92% 4.78% -
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 53.39 52.90 52.88 42.18 38.22 37.45 64.95 -3.21%
EPS 8.19 6.98 8.90 5.37 5.97 5.79 11.00 -4.79%
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 24.26 23.96 23.11 18.38 16.65 16.31 15.75 7.46%
EPS 3.72 3.16 3.89 2.34 2.60 2.52 2.67 5.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0632 0.7835 0.6248 0.7354 0.7284 0.6428 0.5578 11.34%
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 3.22 4.50 4.16 4.93 6.02 6.49 8.01 -14.08%
P/EPS 21.00 34.10 24.72 38.73 38.53 41.97 47.27 -12.64%
EY 4.76 2.93 4.05 2.58 2.60 2.38 2.12 14.42%
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 3.18 4.35 4.37 5.05 5.76 6.22 6.01 -10.06%
P/EPS 20.76 32.95 25.96 39.66 36.85 40.24 35.45 -8.52%
EY 4.82 3.03 3.85 2.52 2.71 2.48 2.82 9.34%
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