[NHFATT] QoQ TTM 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- -4.39%
YoY- -2.16%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 113,641 112,188 110,630 110,079 111,085 109,505 108,944 2.84%
PBT 19,693 20,373 20,881 20,616 20,933 19,794 20,283 -1.94%
Tax -4,666 -4,199 -3,701 -2,946 -2,452 -2,344 -2,462 52.96%
NP 15,027 16,174 17,180 17,670 18,481 17,450 17,821 -10.71%
-
NP to SH 15,027 16,174 17,180 17,670 18,481 17,450 17,821 -10.71%
-
Tax Rate 23.69% 20.61% 17.72% 14.29% 11.71% 11.84% 12.14% -
Total Cost 98,614 96,014 93,450 92,409 92,604 92,055 91,123 5.39%
-
Net Worth 72,087 72,084 72,026 72,011 115,473 110,101 106,284 -22.74%
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 4,322 4,322 4,322 - 3,613 3,613 36.44%
Div Payout % 38.38% 26.72% 25.16% 24.46% - 20.71% 20.28% -
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 72,087 72,084 72,026 72,011 115,473 110,101 106,284 -22.74%
NOSH 72,087 72,084 72,026 72,011 72,040 72,041 72,037 0.04%
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% 14.42% 15.53% 16.05% 16.64% 15.94% 16.36% -
ROE 20.85% 22.44% 23.85% 24.54% 16.00% 15.85% 16.77% -
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 157.64 155.63 153.60 152.86 154.20 152.00 151.23 2.79%
EPS 20.85 22.44 23.85 24.54 25.65 24.22 24.74 -10.75%
DPS 8.00 6.00 6.00 6.00 0.00 5.02 5.02 36.31%
NAPS 1.00 1.00 1.00 1.00 1.6029 1.5283 1.4754 -22.78%
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 67.85 66.91 66.58 67.18 66.23 65.89 2.84%
EPS 9.09 9.78 10.39 10.69 11.18 10.55 10.78 -10.71%
DPS 3.49 2.61 2.61 2.61 0.00 2.19 2.19 36.31%
NAPS 0.436 0.436 0.4356 0.4355 0.6984 0.6659 0.6428 -22.74%
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 1.35 1.50 1.80 1.38 1.33 1.61 -6.29%
P/EPS 11.03 9.36 9.64 11.21 8.30 8.34 9.82 8.03%
EY 9.06 10.68 10.37 8.92 12.04 11.99 10.18 -7.45%
DY 3.48 2.86 2.61 2.18 0.00 2.48 2.06 41.70%
P/NAPS 2.30 2.10 2.30 2.75 1.33 1.32 1.65 24.70%
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 1.47 1.43 1.82 1.32 1.33 1.54 -12.95%
P/EPS 9.45 10.21 9.22 11.33 7.91 8.34 9.42 0.21%
EY 10.58 9.80 10.84 8.83 12.64 11.99 10.62 -0.25%
DY 4.06 2.62 2.73 2.16 0.00 2.48 2.15 52.60%
P/NAPS 1.97 2.29 2.20 2.78 1.27 1.32 1.58 15.79%

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