[NHFATT] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[NHFATT] NEW HOONG FATT HOLDINGS BHD
Announcement Date
24-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 11.08%
YoY- -23.83%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 158,716 154,142 145,366 122,846 110,600 111,510 102,062 7.63%
PBT 26,376 24,494 26,220 17,406 21,042 21,146 19,292 5.34%
Tax -3,534 -4,334 -3,898 -3,330 -2,562 -2,540 -2,528 5.73%
NP 22,842 20,160 22,322 14,076 18,480 18,606 16,764 5.28%
-
NP to SH 22,842 20,160 22,322 14,076 18,480 18,606 16,764 5.28%
-
Tax Rate 13.40% 17.69% 14.87% 19.13% 12.18% 12.01% 13.10% -
Total Cost 135,874 133,982 123,044 108,770 92,120 92,904 85,298 8.06%
-
Net Worth 175,823 129,653 103,369 121,665 120,509 106,235 91,802 11.43%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 175,823 129,653 103,369 121,665 120,509 106,235 91,802 11.43%
NOSH 75,138 74,944 72,286 72,110 72,074 72,004 39,914 11.11%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 14.39% 13.08% 15.36% 11.46% 16.71% 16.69% 16.43% -
ROE 12.99% 15.55% 21.59% 11.57% 15.33% 17.51% 18.26% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 211.23 205.68 201.10 170.36 153.45 154.87 255.70 -3.13%
EPS 30.40 26.90 30.88 19.52 25.64 25.84 42.00 -5.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 1.73 1.43 1.6872 1.672 1.4754 2.30 0.28%
Adjusted Per Share Value based on latest NOSH - 72,067
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 95.99 93.23 87.92 74.30 66.89 67.44 61.73 7.63%
EPS 13.81 12.19 13.50 8.51 11.18 11.25 10.14 5.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0634 0.7841 0.6252 0.7358 0.7288 0.6425 0.5552 11.43%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.72 2.38 2.20 2.08 2.30 2.43 5.20 -
P/RPS 0.81 1.16 1.09 1.22 1.50 1.57 2.03 -14.19%
P/EPS 5.66 8.85 7.12 10.66 8.97 9.40 12.38 -12.22%
EY 17.67 11.30 14.04 9.38 11.15 10.63 8.08 13.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.38 1.54 1.23 1.38 1.65 2.26 -16.97%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 27/07/06 27/07/05 29/07/04 24/07/03 22/07/02 23/07/01 21/07/00 -
Price 1.70 2.30 2.31 2.13 2.20 2.33 3.90 -
P/RPS 0.80 1.12 1.15 1.25 1.43 1.50 1.53 -10.23%
P/EPS 5.59 8.55 7.48 10.91 8.58 9.02 9.29 -8.11%
EY 17.88 11.70 13.37 9.16 11.65 11.09 10.77 8.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.33 1.62 1.26 1.32 1.58 1.70 -13.13%

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