[NHFATT] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[NHFATT] NEW HOONG FATT HOLDINGS BHD
Announcement Date
05-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 57.8%
YoY- 2.77%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 119,825 114,494 109,545 93,125 84,150 83,047 77,762 7.46%
PBT 23,075 18,114 20,598 13,648 14,335 14,895 14,457 8.10%
Tax -2,774 -3,159 -3,496 -2,542 -3,528 -1,781 -1,893 6.57%
NP 20,301 14,955 17,102 11,106 10,807 13,114 12,564 8.32%
-
NP to SH 20,301 14,955 17,102 11,106 10,807 13,114 12,564 8.32%
-
Tax Rate 12.02% 17.44% 16.97% 18.63% 24.61% 11.96% 13.09% -
Total Cost 99,524 99,539 92,443 82,019 73,343 69,933 65,198 7.30%
-
Net Worth 178,883 128,870 109,146 125,742 72,077 110,061 96,183 10.88%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 2,254 - - - - - - -
Div Payout % 11.11% - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 178,883 128,870 109,146 125,742 72,077 110,061 96,183 10.88%
NOSH 75,161 74,924 72,282 72,116 72,077 72,015 60,114 3.79%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 16.94% 13.06% 15.61% 11.93% 12.84% 15.79% 16.16% -
ROE 11.35% 11.60% 15.67% 8.83% 14.99% 11.92% 13.06% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 159.42 152.81 151.55 129.13 116.75 115.32 129.36 3.54%
EPS 27.01 19.96 23.66 15.40 14.99 18.21 20.90 4.36%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 1.72 1.51 1.7436 1.00 1.5283 1.60 6.83%
Adjusted Per Share Value based on latest NOSH - 72,127
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 72.55 69.32 66.32 56.38 50.95 50.28 47.08 7.46%
EPS 12.29 9.05 10.35 6.72 6.54 7.94 7.61 8.31%
DPS 1.37 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0831 0.7802 0.6608 0.7613 0.4364 0.6664 0.5823 10.89%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.78 2.06 2.66 2.12 2.10 2.02 2.70 -
P/RPS 1.12 1.35 1.76 1.64 1.80 1.75 2.09 -9.87%
P/EPS 6.59 10.32 11.24 13.77 14.01 11.09 12.92 -10.60%
EY 15.17 9.69 8.89 7.26 7.14 9.01 7.74 11.86%
DY 1.69 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.20 1.76 1.22 2.10 1.32 1.69 -12.65%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 14/11/06 26/10/05 28/10/04 05/11/03 21/10/02 22/10/01 24/10/00 -
Price 1.83 1.93 2.77 2.15 2.29 2.02 2.96 -
P/RPS 1.15 1.26 1.83 1.66 1.96 1.75 2.29 -10.84%
P/EPS 6.78 9.67 11.71 13.96 15.27 11.09 14.16 -11.54%
EY 14.76 10.34 8.54 7.16 6.55 9.01 7.06 13.07%
DY 1.64 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.12 1.83 1.23 2.29 1.32 1.85 -13.58%

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