[NHFATT] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[NHFATT] NEW HOONG FATT HOLDINGS BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 5.91%
YoY- 9.36%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 112,188 110,630 110,079 111,085 109,505 108,944 108,012 2.55%
PBT 20,373 20,881 20,616 20,933 19,794 20,283 20,634 -0.84%
Tax -4,199 -3,701 -2,946 -2,452 -2,344 -2,462 -2,573 38.57%
NP 16,174 17,180 17,670 18,481 17,450 17,821 18,061 -7.08%
-
NP to SH 16,174 17,180 17,670 18,481 17,450 17,821 18,061 -7.08%
-
Tax Rate 20.61% 17.72% 14.29% 11.71% 11.84% 12.14% 12.47% -
Total Cost 96,014 93,450 92,409 92,604 92,055 91,123 89,951 4.44%
-
Net Worth 72,084 72,026 72,011 115,473 110,101 106,284 105,026 -22.17%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 4,322 4,322 4,322 - 3,613 3,613 3,613 12.67%
Div Payout % 26.72% 25.16% 24.46% - 20.71% 20.28% 20.01% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 72,084 72,026 72,011 115,473 110,101 106,284 105,026 -22.17%
NOSH 72,084 72,026 72,011 72,040 72,041 72,037 59,674 13.41%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 14.42% 15.53% 16.05% 16.64% 15.94% 16.36% 16.72% -
ROE 22.44% 23.85% 24.54% 16.00% 15.85% 16.77% 17.20% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 155.63 153.60 152.86 154.20 152.00 151.23 181.00 -9.56%
EPS 22.44 23.85 24.54 25.65 24.22 24.74 30.27 -18.07%
DPS 6.00 6.00 6.00 0.00 5.02 5.02 6.06 -0.66%
NAPS 1.00 1.00 1.00 1.6029 1.5283 1.4754 1.76 -31.37%
Adjusted Per Share Value based on latest NOSH - 72,040
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 67.92 66.98 66.65 67.26 66.30 65.96 65.40 2.55%
EPS 9.79 10.40 10.70 11.19 10.57 10.79 10.94 -7.13%
DPS 2.62 2.62 2.62 0.00 2.19 2.19 2.19 12.68%
NAPS 0.4364 0.4361 0.436 0.6991 0.6666 0.6435 0.6359 -22.17%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 2.10 2.30 2.75 2.13 2.02 2.43 2.20 -
P/RPS 1.35 1.50 1.80 1.38 1.33 1.61 1.22 6.97%
P/EPS 9.36 9.64 11.21 8.30 8.34 9.82 7.27 18.32%
EY 10.68 10.37 8.92 12.04 11.99 10.18 13.76 -15.53%
DY 2.86 2.61 2.18 0.00 2.48 2.06 2.75 2.64%
P/NAPS 2.10 2.30 2.75 1.33 1.32 1.65 1.25 41.27%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 21/10/02 22/07/02 16/05/02 26/02/02 22/10/01 23/07/01 17/05/01 -
Price 2.29 2.20 2.78 2.03 2.02 2.33 2.63 -
P/RPS 1.47 1.43 1.82 1.32 1.33 1.54 1.45 0.91%
P/EPS 10.21 9.22 11.33 7.91 8.34 9.42 8.69 11.33%
EY 9.80 10.84 8.83 12.64 11.99 10.62 11.51 -10.15%
DY 2.62 2.73 2.16 0.00 2.48 2.15 2.30 9.06%
P/NAPS 2.29 2.20 2.78 1.27 1.32 1.58 1.49 33.14%

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