[NHFATT] YoY 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- 5.12%
YoY- 45.03%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 40,467 37,423 36,862 31,702 28,850 27,292 26,731 7.15%
PBT 9,887 5,867 7,488 4,945 3,814 4,322 4,811 12.74%
Tax -1,007 -992 -1,547 -877 -1,009 -511 -629 8.15%
NP 8,880 4,875 5,941 4,068 2,805 3,811 4,182 13.36%
-
NP to SH 8,880 4,875 5,941 4,068 2,805 3,811 4,182 13.36%
-
Tax Rate 10.19% 16.91% 20.66% 17.74% 26.46% 11.82% 13.07% -
Total Cost 31,587 32,548 30,921 27,634 26,045 23,481 22,549 5.77%
-
Net Worth 178,802 129,000 109,135 125,761 72,084 110,101 95,588 10.99%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 2,253 - - - - - - -
Div Payout % 25.38% - - - - - - -
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 178,802 129,000 109,135 125,761 72,084 110,101 95,588 10.99%
NOSH 75,126 75,000 72,274 72,127 72,084 72,041 59,742 3.89%
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 21.94% 13.03% 16.12% 12.83% 9.72% 13.96% 15.64% -
ROE 4.97% 3.78% 5.44% 3.23% 3.89% 3.46% 4.38% -
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 53.86 49.90 51.00 43.95 40.02 37.88 44.74 3.13%
EPS 11.82 6.50 8.22 5.64 3.89 5.29 7.00 9.11%
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 24.47 22.63 22.29 19.17 17.45 16.51 16.17 7.14%
EPS 5.37 2.95 3.59 2.46 1.70 2.30 2.53 13.35%
DPS 1.36 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0814 0.7802 0.66 0.7606 0.436 0.6659 0.5781 10.99%
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 3.30 4.13 5.22 4.82 5.25 5.33 6.03 -9.55%
P/EPS 15.06 31.69 32.36 37.59 53.97 38.19 38.57 -14.50%
EY 6.64 3.16 3.09 2.66 1.85 2.62 2.59 16.98%
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 3.40 3.87 5.43 4.89 5.72 5.33 6.62 -10.50%
P/EPS 15.48 29.69 33.70 38.12 58.85 38.19 42.29 -15.41%
EY 6.46 3.37 2.97 2.62 1.70 2.62 2.36 18.26%
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