[NHFATT] YoY 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
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 149,593 131,145 116,893 110,079 108,012 95,715 9.33%
PBT 27,987 21,531 18,167 20,616 20,634 19,090 7.94%
Tax -5,371 -4,180 -4,293 -2,946 -2,573 -638 53.08%
NP 22,616 17,351 13,874 17,670 18,061 18,452 4.15%
-
NP to SH 22,616 17,351 13,874 17,670 18,061 18,452 4.15%
-
Tax Rate 19.19% 19.41% 23.63% 14.29% 12.47% 3.34% -
Total Cost 126,977 113,794 103,019 92,409 89,951 77,263 10.44%
-
Net Worth 124,320 135,465 123,660 72,011 105,026 80,222 9.15%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 7,961 5,771 5,766 4,322 3,613 2,394 27.14%
Div Payout % 35.20% 33.26% 41.57% 24.46% 20.01% 12.98% -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 124,320 135,465 123,660 72,011 105,026 80,222 9.15%
NOSH 74,891 72,229 72,164 72,011 59,674 40,111 13.29%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 15.12% 13.23% 11.87% 16.05% 16.72% 19.28% -
ROE 18.19% 12.81% 11.22% 24.54% 17.20% 23.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 199.75 181.57 161.98 152.86 181.00 238.62 -3.49%
EPS 30.20 24.02 19.23 24.54 30.27 46.00 -8.06%
DPS 10.63 8.00 8.00 6.00 6.06 6.00 12.11%
NAPS 1.66 1.8755 1.7136 1.00 1.76 2.00 -3.65%
Adjusted Per Share Value based on latest NOSH - 72,011
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 90.57 79.40 70.77 66.65 65.40 57.95 9.33%
EPS 13.69 10.51 8.40 10.70 10.94 11.17 4.15%
DPS 4.82 3.49 3.49 2.62 2.19 1.45 27.13%
NAPS 0.7527 0.8202 0.7487 0.436 0.6359 0.4857 9.15%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.71 2.46 2.08 2.75 2.20 6.00 -
P/RPS 1.36 1.35 1.28 1.80 1.22 2.51 -11.52%
P/EPS 8.97 10.24 10.82 11.21 7.27 13.04 -7.20%
EY 11.14 9.77 9.24 8.92 13.76 7.67 7.74%
DY 3.92 3.25 3.85 2.18 2.75 1.00 31.39%
P/NAPS 1.63 1.31 1.21 2.75 1.25 3.00 -11.47%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 28/04/05 23/04/04 08/05/03 16/05/02 17/05/01 - -
Price 2.52 2.39 2.00 2.78 2.63 0.00 -
P/RPS 1.26 1.32 1.23 1.82 1.45 0.00 -
P/EPS 8.34 9.95 10.40 11.33 8.69 0.00 -
EY 11.98 10.05 9.61 8.83 11.51 0.00 -
DY 4.22 3.35 4.00 2.16 2.30 0.00 -
P/NAPS 1.52 1.27 1.17 2.78 1.49 0.00 -

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