Highlights

[NHFATT] YoY Quarter Result on 2007-09-30 [#3]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 06-Dec-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Sep-2007  [#3]
Profit Trend QoQ -     16.14%    YoY -     -28.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 56,771 53,806 41,836 41,999 40,467 37,423 36,862 7.46%
  YoY % 5.51% 28.61% -0.39% 3.79% 8.13% 1.52% -
  Horiz. % 154.01% 145.97% 113.49% 113.94% 109.78% 101.52% 100.00%
PBT 7,406 9,916 7,399 7,098 9,887 5,867 7,488 -0.18%
  YoY % -25.31% 34.02% 4.24% -28.21% 68.52% -21.65% -
  Horiz. % 98.90% 132.43% 98.81% 94.79% 132.04% 78.35% 100.00%
Tax -1,199 -1,102 -939 -772 -1,007 -992 -1,547 -4.16%
  YoY % -8.80% -17.36% -21.63% 23.34% -1.51% 35.88% -
  Horiz. % 77.50% 71.23% 60.70% 49.90% 65.09% 64.12% 100.00%
NP 6,207 8,814 6,460 6,326 8,880 4,875 5,941 0.73%
  YoY % -29.58% 36.44% 2.12% -28.76% 82.15% -17.94% -
  Horiz. % 104.48% 148.36% 108.74% 106.48% 149.47% 82.06% 100.00%
NP to SH 6,089 8,684 6,460 6,326 8,880 4,875 5,941 0.41%
  YoY % -29.88% 34.43% 2.12% -28.76% 82.15% -17.94% -
  Horiz. % 102.49% 146.17% 108.74% 106.48% 149.47% 82.06% 100.00%
Tax Rate 16.19 % 11.11 % 12.69 % 10.88 % 10.19 % 16.91 % 20.66 % -3.98%
  YoY % 45.72% -12.45% 16.64% 6.77% -39.74% -18.15% -
  Horiz. % 78.36% 53.78% 61.42% 52.66% 49.32% 81.85% 100.00%
Total Cost 50,564 44,992 35,376 35,673 31,587 32,548 30,921 8.54%
  YoY % 12.38% 27.18% -0.83% 12.94% -2.95% 5.26% -
  Horiz. % 163.53% 145.51% 114.41% 115.37% 102.15% 105.26% 100.00%
Net Worth 245,815 232,325 221,593 203,604 178,802 129,000 109,135 14.48%
  YoY % 5.81% 4.84% 8.84% 13.87% 38.61% 18.20% -
  Horiz. % 225.24% 212.88% 203.04% 186.56% 163.84% 118.20% 100.00%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 2,255 2,255 2,253 2,253 2,253 - - -
  YoY % -0.02% 0.09% -0.02% 0.00% 0.00% 0.00% -
  Horiz. % 100.06% 100.08% 99.99% 100.00% 100.00% - -
Div Payout % 37.04 % 25.97 % 34.88 % 35.63 % 25.38 % - % - % -
  YoY % 42.63% -25.54% -2.10% 40.39% 0.00% 0.00% -
  Horiz. % 145.94% 102.32% 137.43% 140.39% 100.00% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 245,815 232,325 221,593 203,604 178,802 129,000 109,135 14.48%
  YoY % 5.81% 4.84% 8.84% 13.87% 38.61% 18.20% -
  Horiz. % 225.24% 212.88% 203.04% 186.56% 163.84% 118.20% 100.00%
NOSH 75,172 75,186 75,116 75,130 75,126 75,000 72,274 0.66%
  YoY % -0.02% 0.09% -0.02% 0.00% 0.17% 3.77% -
  Horiz. % 104.01% 104.03% 103.93% 103.95% 103.95% 103.77% 100.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 10.93 % 16.38 % 15.44 % 15.06 % 21.94 % 13.03 % 16.12 % -6.27%
  YoY % -33.27% 6.09% 2.52% -31.36% 68.38% -19.17% -
  Horiz. % 67.80% 101.61% 95.78% 93.42% 136.10% 80.83% 100.00%
ROE 2.48 % 3.74 % 2.92 % 3.11 % 4.97 % 3.78 % 5.44 % -12.27%
  YoY % -33.69% 28.08% -6.11% -37.42% 31.48% -30.51% -
  Horiz. % 45.59% 68.75% 53.68% 57.17% 91.36% 69.49% 100.00%
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 75.52 71.56 55.69 55.90 53.86 49.90 51.00 6.76%
  YoY % 5.53% 28.50% -0.38% 3.79% 7.94% -2.16% -
  Horiz. % 148.08% 140.31% 109.20% 109.61% 105.61% 97.84% 100.00%
EPS 8.10 11.55 8.60 8.42 11.82 6.50 8.22 -0.24%
  YoY % -29.87% 34.30% 2.14% -28.76% 81.85% -20.92% -
  Horiz. % 98.54% 140.51% 104.62% 102.43% 143.80% 79.08% 100.00%
DPS 3.00 3.00 3.00 3.00 3.00 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% 100.00% - -
NAPS 3.2700 3.0900 2.9500 2.7100 2.3800 1.7200 1.5100 13.74%
  YoY % 5.83% 4.75% 8.86% 13.87% 38.37% 13.91% -
  Horiz. % 216.56% 204.64% 195.36% 179.47% 157.62% 113.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 68.67 65.08 50.60 50.80 48.95 45.27 44.59 7.46%
  YoY % 5.52% 28.62% -0.39% 3.78% 8.13% 1.53% -
  Horiz. % 154.00% 145.95% 113.48% 113.93% 109.78% 101.53% 100.00%
EPS 7.37 10.50 7.81 7.65 10.74 5.90 7.19 0.41%
  YoY % -29.81% 34.44% 2.09% -28.77% 82.03% -17.94% -
  Horiz. % 102.50% 146.04% 108.62% 106.40% 149.37% 82.06% 100.00%
DPS 2.73 2.73 2.73 2.73 2.73 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% 100.00% - -
NAPS 2.9734 2.8102 2.6804 2.4628 2.1628 1.5604 1.3201 14.48%
  YoY % 5.81% 4.84% 8.84% 13.87% 38.61% 18.20% -
  Horiz. % 225.24% 212.88% 203.05% 186.56% 163.84% 118.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.3200 1.8400 1.7000 1.8900 1.7800 2.0600 2.6600 -
P/RPS 3.07 2.57 3.05 3.38 3.30 4.13 5.22 -8.46%
  YoY % 19.46% -15.74% -9.76% 2.42% -20.10% -20.88% -
  Horiz. % 58.81% 49.23% 58.43% 64.75% 63.22% 79.12% 100.00%
P/EPS 28.64 15.93 19.77 22.45 15.06 31.69 32.36 -2.01%
  YoY % 79.79% -19.42% -11.94% 49.07% -52.48% -2.07% -
  Horiz. % 88.50% 49.23% 61.09% 69.38% 46.54% 97.93% 100.00%
EY 3.49 6.28 5.06 4.46 6.64 3.16 3.09 2.05%
  YoY % -44.43% 24.11% 13.45% -32.83% 110.13% 2.27% -
  Horiz. % 112.94% 203.24% 163.75% 144.34% 214.89% 102.27% 100.00%
DY 1.29 1.63 1.76 1.59 1.69 0.00 0.00 -
  YoY % -20.86% -7.39% 10.69% -5.92% 0.00% 0.00% -
  Horiz. % 76.33% 96.45% 104.14% 94.08% 100.00% - -
P/NAPS 0.71 0.60 0.58 0.70 0.75 1.20 1.76 -14.04%
  YoY % 18.33% 3.45% -17.14% -6.67% -37.50% -31.82% -
  Horiz. % 40.34% 34.09% 32.95% 39.77% 42.61% 68.18% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 28/10/10 28/10/09 30/10/08 06/12/07 14/11/06 26/10/05 28/10/04 -
Price 2.4400 1.8700 1.4300 1.8000 1.8300 1.9300 2.7700 -
P/RPS 3.23 2.61 2.57 3.22 3.40 3.87 5.43 -8.29%
  YoY % 23.75% 1.56% -20.19% -5.29% -12.14% -28.73% -
  Horiz. % 59.48% 48.07% 47.33% 59.30% 62.62% 71.27% 100.00%
P/EPS 30.12 16.19 16.63 21.38 15.48 29.69 33.70 -1.85%
  YoY % 86.04% -2.65% -22.22% 38.11% -47.86% -11.90% -
  Horiz. % 89.38% 48.04% 49.35% 63.44% 45.93% 88.10% 100.00%
EY 3.32 6.18 6.01 4.68 6.46 3.37 2.97 1.87%
  YoY % -46.28% 2.83% 28.42% -27.55% 91.69% 13.47% -
  Horiz. % 111.78% 208.08% 202.36% 157.58% 217.51% 113.47% 100.00%
DY 1.23 1.60 2.10 1.67 1.64 0.00 0.00 -
  YoY % -23.12% -23.81% 25.75% 1.83% 0.00% 0.00% -
  Horiz. % 75.00% 97.56% 128.05% 101.83% 100.00% - -
P/NAPS 0.75 0.61 0.48 0.66 0.77 1.12 1.83 -13.81%
  YoY % 22.95% 27.08% -27.27% -14.29% -31.25% -38.80% -
  Horiz. % 40.98% 33.33% 26.23% 36.07% 42.08% 61.20% 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.
 


 

237  285  524  1228 

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 
 HSI-C7K 0.375-0.135 
 TDM 0.315+0.015 
 HSI-H8K 0.15+0.04 
 SUPERMX 1.44+0.13 
 KNM 0.335+0.02 
 HUBLINE 0.0450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers