Highlights

[NHFATT] YoY Quarter Result on 2006-09-30 [#3]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 14-Nov-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 30-Sep-2006  [#3]
Profit Trend QoQ -     44.32%    YoY -     82.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 53,806 41,836 41,999 40,467 37,423 36,862 31,702 9.21%
  YoY % 28.61% -0.39% 3.79% 8.13% 1.52% 16.28% -
  Horiz. % 169.72% 131.97% 132.48% 127.65% 118.05% 116.28% 100.00%
PBT 9,916 7,399 7,098 9,887 5,867 7,488 4,945 12.28%
  YoY % 34.02% 4.24% -28.21% 68.52% -21.65% 51.43% -
  Horiz. % 200.53% 149.63% 143.54% 199.94% 118.65% 151.43% 100.00%
Tax -1,102 -939 -772 -1,007 -992 -1,547 -877 3.88%
  YoY % -17.36% -21.63% 23.34% -1.51% 35.88% -76.40% -
  Horiz. % 125.66% 107.07% 88.03% 114.82% 113.11% 176.40% 100.00%
NP 8,814 6,460 6,326 8,880 4,875 5,941 4,068 13.74%
  YoY % 36.44% 2.12% -28.76% 82.15% -17.94% 46.04% -
  Horiz. % 216.67% 158.80% 155.51% 218.29% 119.84% 146.04% 100.00%
NP to SH 8,684 6,460 6,326 8,880 4,875 5,941 4,068 13.46%
  YoY % 34.43% 2.12% -28.76% 82.15% -17.94% 46.04% -
  Horiz. % 213.47% 158.80% 155.51% 218.29% 119.84% 146.04% 100.00%
Tax Rate 11.11 % 12.69 % 10.88 % 10.19 % 16.91 % 20.66 % 17.74 % -7.50%
  YoY % -12.45% 16.64% 6.77% -39.74% -18.15% 16.46% -
  Horiz. % 62.63% 71.53% 61.33% 57.44% 95.32% 116.46% 100.00%
Total Cost 44,992 35,376 35,673 31,587 32,548 30,921 27,634 8.46%
  YoY % 27.18% -0.83% 12.94% -2.95% 5.26% 11.89% -
  Horiz. % 162.81% 128.02% 129.09% 114.30% 117.78% 111.89% 100.00%
Net Worth 232,325 221,593 203,604 178,802 129,000 109,135 125,761 10.76%
  YoY % 4.84% 8.84% 13.87% 38.61% 18.20% -13.22% -
  Horiz. % 184.73% 176.20% 161.90% 142.18% 102.57% 86.78% 100.00%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 2,255 2,253 2,253 2,253 - - - -
  YoY % 0.09% -0.02% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.08% 99.99% 100.00% 100.00% - - -
Div Payout % 25.97 % 34.88 % 35.63 % 25.38 % - % - % - % -
  YoY % -25.54% -2.10% 40.39% 0.00% 0.00% 0.00% -
  Horiz. % 102.32% 137.43% 140.39% 100.00% - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 232,325 221,593 203,604 178,802 129,000 109,135 125,761 10.76%
  YoY % 4.84% 8.84% 13.87% 38.61% 18.20% -13.22% -
  Horiz. % 184.73% 176.20% 161.90% 142.18% 102.57% 86.78% 100.00%
NOSH 75,186 75,116 75,130 75,126 75,000 72,274 72,127 0.69%
  YoY % 0.09% -0.02% 0.00% 0.17% 3.77% 0.20% -
  Horiz. % 104.24% 104.14% 104.16% 104.16% 103.98% 100.20% 100.00%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 16.38 % 15.44 % 15.06 % 21.94 % 13.03 % 16.12 % 12.83 % 4.15%
  YoY % 6.09% 2.52% -31.36% 68.38% -19.17% 25.64% -
  Horiz. % 127.67% 120.34% 117.38% 171.01% 101.56% 125.64% 100.00%
ROE 3.74 % 2.92 % 3.11 % 4.97 % 3.78 % 5.44 % 3.23 % 2.47%
  YoY % 28.08% -6.11% -37.42% 31.48% -30.51% 68.42% -
  Horiz. % 115.79% 90.40% 96.28% 153.87% 117.03% 168.42% 100.00%
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 71.56 55.69 55.90 53.86 49.90 51.00 43.95 8.46%
  YoY % 28.50% -0.38% 3.79% 7.94% -2.16% 16.04% -
  Horiz. % 162.82% 126.71% 127.19% 122.55% 113.54% 116.04% 100.00%
EPS 11.55 8.60 8.42 11.82 6.50 8.22 5.64 12.68%
  YoY % 34.30% 2.14% -28.76% 81.85% -20.92% 45.74% -
  Horiz. % 204.79% 152.48% 149.29% 209.57% 115.25% 145.74% 100.00%
DPS 3.00 3.00 3.00 3.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
NAPS 3.0900 2.9500 2.7100 2.3800 1.7200 1.5100 1.7436 10.00%
  YoY % 4.75% 8.86% 13.87% 38.37% 13.91% -13.40% -
  Horiz. % 177.22% 169.19% 155.43% 136.50% 98.65% 86.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 65.08 50.60 50.80 48.95 45.27 44.59 38.35 9.21%
  YoY % 28.62% -0.39% 3.78% 8.13% 1.53% 16.27% -
  Horiz. % 169.70% 131.94% 132.46% 127.64% 118.04% 116.27% 100.00%
EPS 10.50 7.81 7.65 10.74 5.90 7.19 4.92 13.45%
  YoY % 34.44% 2.09% -28.77% 82.03% -17.94% 46.14% -
  Horiz. % 213.41% 158.74% 155.49% 218.29% 119.92% 146.14% 100.00%
DPS 2.73 2.73 2.73 2.73 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
NAPS 2.8102 2.6804 2.4628 2.1628 1.5604 1.3201 1.5212 10.76%
  YoY % 4.84% 8.84% 13.87% 38.61% 18.20% -13.22% -
  Horiz. % 184.74% 176.20% 161.90% 142.18% 102.58% 86.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.8400 1.7000 1.8900 1.7800 2.0600 2.6600 2.1200 -
P/RPS 2.57 3.05 3.38 3.30 4.13 5.22 4.82 -9.94%
  YoY % -15.74% -9.76% 2.42% -20.10% -20.88% 8.30% -
  Horiz. % 53.32% 63.28% 70.12% 68.46% 85.68% 108.30% 100.00%
P/EPS 15.93 19.77 22.45 15.06 31.69 32.36 37.59 -13.32%
  YoY % -19.42% -11.94% 49.07% -52.48% -2.07% -13.91% -
  Horiz. % 42.38% 52.59% 59.72% 40.06% 84.30% 86.09% 100.00%
EY 6.28 5.06 4.46 6.64 3.16 3.09 2.66 15.38%
  YoY % 24.11% 13.45% -32.83% 110.13% 2.27% 16.17% -
  Horiz. % 236.09% 190.23% 167.67% 249.62% 118.80% 116.17% 100.00%
DY 1.63 1.76 1.59 1.69 0.00 0.00 0.00 -
  YoY % -7.39% 10.69% -5.92% 0.00% 0.00% 0.00% -
  Horiz. % 96.45% 104.14% 94.08% 100.00% - - -
P/NAPS 0.60 0.58 0.70 0.75 1.20 1.76 1.22 -11.15%
  YoY % 3.45% -17.14% -6.67% -37.50% -31.82% 44.26% -
  Horiz. % 49.18% 47.54% 57.38% 61.48% 98.36% 144.26% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 28/10/09 30/10/08 06/12/07 14/11/06 26/10/05 28/10/04 05/11/03 -
Price 1.8700 1.4300 1.8000 1.8300 1.9300 2.7700 2.1500 -
P/RPS 2.61 2.57 3.22 3.40 3.87 5.43 4.89 -9.93%
  YoY % 1.56% -20.19% -5.29% -12.14% -28.73% 11.04% -
  Horiz. % 53.37% 52.56% 65.85% 69.53% 79.14% 111.04% 100.00%
P/EPS 16.19 16.63 21.38 15.48 29.69 33.70 38.12 -13.29%
  YoY % -2.65% -22.22% 38.11% -47.86% -11.90% -11.59% -
  Horiz. % 42.47% 43.63% 56.09% 40.61% 77.89% 88.41% 100.00%
EY 6.18 6.01 4.68 6.46 3.37 2.97 2.62 15.36%
  YoY % 2.83% 28.42% -27.55% 91.69% 13.47% 13.36% -
  Horiz. % 235.88% 229.39% 178.63% 246.56% 128.63% 113.36% 100.00%
DY 1.60 2.10 1.67 1.64 0.00 0.00 0.00 -
  YoY % -23.81% 25.75% 1.83% 0.00% 0.00% 0.00% -
  Horiz. % 97.56% 128.05% 101.83% 100.00% - - -
P/NAPS 0.61 0.48 0.66 0.77 1.12 1.83 1.23 -11.02%
  YoY % 27.08% -27.27% -14.29% -31.25% -38.80% 48.78% -
  Horiz. % 49.59% 39.02% 53.66% 62.60% 91.06% 148.78% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

232  284  522  1236 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.16+0.025 
 RSAWIT 0.35+0.03 
 XDL 0.160.00 
 TDM 0.315+0.015 
 HSI-C7K 0.38-0.13 
 HSI-H8K 0.15+0.04 
 SUPERMX 1.43+0.12 
 KNM 0.33+0.015 
 HUBLINE 0.0450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers