[NHFATT] YoY TTM Result on 30-Jun-2002 [#2]

Stock
[NHFATT] NEW HOONG FATT HOLDINGS BHD
Announcement Date
22-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -2.77%
YoY- -3.6%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 151,002 138,955 119,763 110,630 108,944 98,849 8.83%
PBT 27,036 24,429 17,875 20,881 20,283 19,445 6.80%
Tax -5,623 -4,518 -3,812 -3,701 -2,462 -1,302 33.96%
NP 21,413 19,911 14,063 17,180 17,821 18,143 3.36%
-
NP to SH 21,413 19,911 14,063 17,180 17,821 18,143 3.36%
-
Tax Rate 20.80% 18.49% 21.33% 17.72% 12.14% 6.70% -
Total Cost 129,589 119,044 105,700 93,450 91,123 80,706 9.92%
-
Net Worth 129,551 103,313 121,591 72,026 106,284 80,200 10.06%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 7,961 5,771 5,766 4,322 3,613 2,394 27.14%
Div Payout % 37.18% 28.99% 41.01% 25.16% 20.28% 13.20% -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 129,551 103,313 121,591 72,026 106,284 80,200 10.06%
NOSH 74,885 72,247 72,067 72,026 72,037 40,100 13.29%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 14.18% 14.33% 11.74% 15.53% 16.36% 18.35% -
ROE 16.53% 19.27% 11.57% 23.85% 16.77% 22.62% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 201.64 192.33 166.18 153.60 151.23 246.51 -3.93%
EPS 28.59 27.56 19.51 23.85 24.74 45.24 -8.76%
DPS 10.63 8.00 8.00 6.00 5.02 6.00 12.11%
NAPS 1.73 1.43 1.6872 1.00 1.4754 2.00 -2.85%
Adjusted Per Share Value based on latest NOSH - 72,026
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 91.33 84.04 72.43 66.91 65.89 59.78 8.84%
EPS 12.95 12.04 8.51 10.39 10.78 10.97 3.37%
DPS 4.82 3.49 3.49 2.61 2.19 1.45 27.13%
NAPS 0.7835 0.6248 0.7354 0.4356 0.6428 0.485 10.06%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.38 2.20 2.08 2.30 2.43 5.20 -
P/RPS 1.18 1.14 1.25 1.50 1.61 2.11 -10.96%
P/EPS 8.32 7.98 10.66 9.64 9.82 11.49 -6.24%
EY 12.01 12.53 9.38 10.37 10.18 8.70 6.65%
DY 4.47 3.64 3.85 2.61 2.06 1.15 31.17%
P/NAPS 1.38 1.54 1.23 2.30 1.65 2.60 -11.89%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 27/07/05 29/07/04 24/07/03 22/07/02 23/07/01 21/07/00 -
Price 2.30 2.31 2.13 2.20 2.33 3.90 -
P/RPS 1.14 1.20 1.28 1.43 1.54 1.58 -6.31%
P/EPS 8.04 8.38 10.92 9.22 9.42 8.62 -1.38%
EY 12.43 11.93 9.16 10.84 10.62 11.60 1.39%
DY 4.62 3.46 3.76 2.73 2.15 1.54 24.55%
P/NAPS 1.33 1.62 1.26 2.20 1.58 1.95 -7.36%

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