[NHFATT] QoQ 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
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 116,893 113,641 112,188 110,630 110,079 111,085 109,505 4.45%
PBT 18,167 19,693 20,373 20,881 20,616 20,933 19,794 -5.56%
Tax -4,293 -4,666 -4,199 -3,701 -2,946 -2,452 -2,344 49.74%
NP 13,874 15,027 16,174 17,180 17,670 18,481 17,450 -14.18%
-
NP to SH 13,874 15,027 16,174 17,180 17,670 18,481 17,450 -14.18%
-
Tax Rate 23.63% 23.69% 20.61% 17.72% 14.29% 11.71% 11.84% -
Total Cost 103,019 98,614 96,014 93,450 92,409 92,604 92,055 7.79%
-
Net Worth 123,660 72,087 72,084 72,026 72,011 115,473 110,101 8.05%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 5,766 5,766 4,322 4,322 4,322 - 3,613 36.60%
Div Payout % 41.57% 38.38% 26.72% 25.16% 24.46% - 20.71% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 123,660 72,087 72,084 72,026 72,011 115,473 110,101 8.05%
NOSH 72,164 72,087 72,084 72,026 72,011 72,040 72,041 0.11%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 11.87% 13.22% 14.42% 15.53% 16.05% 16.64% 15.94% -
ROE 11.22% 20.85% 22.44% 23.85% 24.54% 16.00% 15.85% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 161.98 157.64 155.63 153.60 152.86 154.20 152.00 4.33%
EPS 19.23 20.85 22.44 23.85 24.54 25.65 24.22 -14.26%
DPS 8.00 8.00 6.00 6.00 6.00 0.00 5.02 36.47%
NAPS 1.7136 1.00 1.00 1.00 1.00 1.6029 1.5283 7.93%
Adjusted Per Share Value based on latest NOSH - 72,026
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 70.70 68.73 67.85 66.91 66.58 67.18 66.23 4.45%
EPS 8.39 9.09 9.78 10.39 10.69 11.18 10.55 -14.17%
DPS 3.49 3.49 2.61 2.61 2.61 0.00 2.19 36.47%
NAPS 0.7479 0.436 0.436 0.4356 0.4355 0.6984 0.6659 8.05%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 2.08 2.30 2.10 2.30 2.75 2.13 2.02 -
P/RPS 1.28 1.46 1.35 1.50 1.80 1.38 1.33 -2.52%
P/EPS 10.82 11.03 9.36 9.64 11.21 8.30 8.34 18.97%
EY 9.24 9.06 10.68 10.37 8.92 12.04 11.99 -15.95%
DY 3.85 3.48 2.86 2.61 2.18 0.00 2.48 34.10%
P/NAPS 1.21 2.30 2.10 2.30 2.75 1.33 1.32 -5.64%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 08/05/03 27/02/03 21/10/02 22/07/02 16/05/02 26/02/02 22/10/01 -
Price 2.00 1.97 2.29 2.20 2.78 2.03 2.02 -
P/RPS 1.23 1.25 1.47 1.43 1.82 1.32 1.33 -5.08%
P/EPS 10.40 9.45 10.21 9.22 11.33 7.91 8.34 15.86%
EY 9.61 10.58 9.80 10.84 8.83 12.64 11.99 -13.72%
DY 4.00 4.06 2.62 2.73 2.16 0.00 2.48 37.57%
P/NAPS 1.17 1.97 2.29 2.20 2.78 1.27 1.32 -7.73%

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