[NHFATT] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[NHFATT] NEW HOONG FATT HOLDINGS BHD
Announcement Date
08-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -7.67%
YoY- -21.48%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 155,950 149,593 131,145 116,893 110,079 108,012 95,715 8.47%
PBT 25,558 27,987 21,531 18,167 20,616 20,634 19,090 4.98%
Tax -4,358 -5,371 -4,180 -4,293 -2,946 -2,573 -638 37.72%
NP 21,200 22,616 17,351 13,874 17,670 18,061 18,452 2.33%
-
NP to SH 21,200 22,616 17,351 13,874 17,670 18,061 18,452 2.33%
-
Tax Rate 17.05% 19.19% 19.41% 23.63% 14.29% 12.47% 3.34% -
Total Cost 134,750 126,977 113,794 103,019 92,409 89,951 77,263 9.70%
-
Net Worth 172,093 124,320 135,465 123,660 72,011 105,026 80,222 13.55%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 8,242 7,961 5,771 5,766 4,322 3,613 2,394 22.86%
Div Payout % 38.88% 35.20% 33.26% 41.57% 24.46% 20.01% 12.98% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 172,093 124,320 135,465 123,660 72,011 105,026 80,222 13.55%
NOSH 75,149 74,891 72,229 72,164 72,011 59,674 40,111 11.02%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 13.59% 15.12% 13.23% 11.87% 16.05% 16.72% 19.28% -
ROE 12.32% 18.19% 12.81% 11.22% 24.54% 17.20% 23.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 207.52 199.75 181.57 161.98 152.86 181.00 238.62 -2.29%
EPS 28.21 30.20 24.02 19.23 24.54 30.27 46.00 -7.82%
DPS 11.00 10.63 8.00 8.00 6.00 6.06 6.00 10.62%
NAPS 2.29 1.66 1.8755 1.7136 1.00 1.76 2.00 2.28%
Adjusted Per Share Value based on latest NOSH - 72,164
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 94.32 90.47 79.32 70.70 66.58 65.33 57.89 8.47%
EPS 12.82 13.68 10.49 8.39 10.69 10.92 11.16 2.33%
DPS 4.99 4.82 3.49 3.49 2.61 2.19 1.45 22.86%
NAPS 1.0408 0.7519 0.8193 0.7479 0.4355 0.6352 0.4852 13.55%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.84 2.71 2.46 2.08 2.75 2.20 6.00 -
P/RPS 0.89 1.36 1.35 1.28 1.80 1.22 2.51 -15.86%
P/EPS 6.52 8.97 10.24 10.82 11.21 7.27 13.04 -10.90%
EY 15.33 11.14 9.77 9.24 8.92 13.76 7.67 12.22%
DY 5.98 3.92 3.25 3.85 2.18 2.75 1.00 34.70%
P/NAPS 0.80 1.63 1.31 1.21 2.75 1.25 3.00 -19.76%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 27/04/06 28/04/05 23/04/04 08/05/03 16/05/02 17/05/01 - -
Price 1.95 2.52 2.39 2.00 2.78 2.63 0.00 -
P/RPS 0.94 1.26 1.32 1.23 1.82 1.45 0.00 -
P/EPS 6.91 8.34 9.95 10.40 11.33 8.69 0.00 -
EY 14.47 11.98 10.05 9.61 8.83 11.51 0.00 -
DY 5.64 4.22 3.35 4.00 2.16 2.30 0.00 -
P/NAPS 0.85 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