[NHFATT] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[NHFATT] NEW HOONG FATT HOLDINGS BHD
Announcement Date
16-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -73.27%
YoY- -3.74%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 113,641 84,150 55,300 27,774 111,085 83,047 55,755 60.54%
PBT 19,693 14,335 10,521 5,532 20,933 14,895 10,573 51.21%
Tax -4,666 -3,528 -1,281 -592 -2,452 -1,781 -1,270 137.53%
NP 15,027 10,807 9,240 4,940 18,481 13,114 9,303 37.54%
-
NP to SH 15,027 10,807 9,240 4,940 18,481 13,114 9,303 37.54%
-
Tax Rate 23.69% 24.61% 12.18% 10.70% 11.71% 11.96% 12.01% -
Total Cost 98,614 73,343 46,060 22,834 92,604 69,933 46,452 64.95%
-
Net Worth 120,344 72,077 120,509 120,367 115,400 110,061 106,235 8.64%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 5,766 - - - - - - -
Div Payout % 38.37% - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 120,344 72,077 120,509 120,367 115,400 110,061 106,235 8.64%
NOSH 72,080 72,077 72,074 72,011 71,994 72,015 72,004 0.07%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 13.22% 12.84% 16.71% 17.79% 16.64% 15.79% 16.69% -
ROE 12.49% 14.99% 7.67% 4.10% 16.01% 11.92% 8.76% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 157.66 116.75 76.73 38.57 154.30 115.32 77.43 60.43%
EPS 20.85 14.99 12.82 6.86 25.67 18.21 12.92 37.46%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6696 1.00 1.672 1.6715 1.6029 1.5283 1.4754 8.56%
Adjusted Per Share Value based on latest NOSH - 72,011
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 68.73 50.89 33.45 16.80 67.18 50.23 33.72 60.54%
EPS 9.09 6.54 5.59 2.99 11.18 7.93 5.63 37.50%
DPS 3.49 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7278 0.4359 0.7288 0.728 0.6979 0.6656 0.6425 8.64%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 2.30 2.10 2.30 2.75 2.13 2.02 2.43 -
P/RPS 1.46 1.80 3.00 7.13 1.38 1.75 3.14 -39.89%
P/EPS 11.03 14.01 17.94 40.09 8.30 11.09 18.81 -29.87%
EY 9.06 7.14 5.57 2.49 12.05 9.01 5.32 42.46%
DY 3.48 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 2.10 1.38 1.65 1.33 1.32 1.65 -11.20%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 21/10/02 22/07/02 16/05/02 26/02/02 22/10/01 23/07/01 -
Price 1.97 2.29 2.20 2.78 2.03 2.02 2.33 -
P/RPS 1.25 1.96 2.87 7.21 1.32 1.75 3.01 -44.24%
P/EPS 9.45 15.27 17.16 40.52 7.91 11.09 18.03 -34.91%
EY 10.58 6.55 5.83 2.47 12.65 9.01 5.55 53.56%
DY 4.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 2.29 1.32 1.66 1.27 1.32 1.58 -17.64%

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