Highlights

[NHFATT] YoY TTM Result on 2008-09-30 [#3]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 30-Oct-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     0.52%    YoY -     8.56%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 219,107 220,059 190,914 170,268 151,976 159,488 151,563 6.33%
  YoY % -0.43% 15.27% 12.13% 12.04% -4.71% 5.23% -
  Horiz. % 144.56% 145.19% 125.96% 112.34% 100.27% 105.23% 100.00%
PBT 31,954 25,906 22,652 29,512 25,175 30,092 25,415 3.89%
  YoY % 23.35% 14.37% -23.24% 17.23% -16.34% 18.40% -
  Horiz. % 125.73% 101.93% 89.13% 116.12% 99.06% 118.40% 100.00%
Tax -4,143 -3,506 -3,101 -3,817 -1,506 -3,961 -5,068 -3.30%
  YoY % -18.17% -13.06% 18.76% -153.45% 61.98% 21.84% -
  Horiz. % 81.75% 69.18% 61.19% 75.32% 29.72% 78.16% 100.00%
NP 27,811 22,400 19,551 25,695 23,669 26,131 20,347 5.34%
  YoY % 24.16% 14.57% -23.91% 8.56% -9.42% 28.43% -
  Horiz. % 136.68% 110.09% 96.09% 126.28% 116.33% 128.43% 100.00%
NP to SH 27,601 22,194 19,202 25,695 23,669 26,131 20,347 5.21%
  YoY % 24.36% 15.58% -25.27% 8.56% -9.42% 28.43% -
  Horiz. % 135.65% 109.08% 94.37% 126.28% 116.33% 128.43% 100.00%
Tax Rate 12.97 % 13.53 % 13.69 % 12.93 % 5.98 % 13.16 % 19.94 % -6.91%
  YoY % -4.14% -1.17% 5.88% 116.22% -54.56% -34.00% -
  Horiz. % 65.05% 67.85% 68.66% 64.84% 29.99% 66.00% 100.00%
Total Cost 191,296 197,659 171,363 144,573 128,307 133,357 131,216 6.48%
  YoY % -3.22% 15.35% 18.53% 12.68% -3.79% 1.63% -
  Horiz. % 145.79% 150.64% 130.60% 110.18% 97.78% 101.63% 100.00%
Net Worth 263,788 245,815 232,325 221,593 203,604 178,802 129,000 12.66%
  YoY % 7.31% 5.81% 4.84% 8.84% 13.87% 38.61% -
  Horiz. % 204.49% 190.55% 180.10% 171.78% 157.83% 138.61% 100.00%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 9,767 9,034 8,277 8,267 10,521 10,496 7,961 3.46%
  YoY % 8.11% 9.14% 0.13% -21.43% 0.24% 31.85% -
  Horiz. % 122.68% 113.47% 103.98% 103.84% 132.16% 131.85% 100.00%
Div Payout % 35.39 % 40.71 % 43.11 % 32.17 % 44.45 % 40.17 % 39.13 % -1.66%
  YoY % -13.07% -5.57% 34.01% -27.63% 10.65% 2.66% -
  Horiz. % 90.44% 104.04% 110.17% 82.21% 113.60% 102.66% 100.00%
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 263,788 245,815 232,325 221,593 203,604 178,802 129,000 12.66%
  YoY % 7.31% 5.81% 4.84% 8.84% 13.87% 38.61% -
  Horiz. % 204.49% 190.55% 180.10% 171.78% 157.83% 138.61% 100.00%
NOSH 75,153 75,172 75,186 75,116 75,130 75,126 75,000 0.03%
  YoY % -0.03% -0.02% 0.09% -0.02% 0.00% 0.17% -
  Horiz. % 100.20% 100.23% 100.25% 100.16% 100.17% 100.17% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 12.69 % 10.18 % 10.24 % 15.09 % 15.57 % 16.38 % 13.42 % -0.93%
  YoY % 24.66% -0.59% -32.14% -3.08% -4.95% 22.06% -
  Horiz. % 94.56% 75.86% 76.30% 112.44% 116.02% 122.06% 100.00%
ROE 10.46 % 9.03 % 8.27 % 11.60 % 11.63 % 14.61 % 15.77 % -6.61%
  YoY % 15.84% 9.19% -28.71% -0.26% -20.40% -7.36% -
  Horiz. % 66.33% 57.26% 52.44% 73.56% 73.75% 92.64% 100.00%
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 291.55 292.74 253.92 226.67 202.28 212.29 202.08 6.30%
  YoY % -0.41% 15.29% 12.02% 12.06% -4.72% 5.05% -
  Horiz. % 144.27% 144.86% 125.65% 112.17% 100.10% 105.05% 100.00%
EPS 36.73 29.52 25.54 34.21 31.50 34.78 27.13 5.18%
  YoY % 24.42% 15.58% -25.34% 8.60% -9.43% 28.20% -
  Horiz. % 135.39% 108.81% 94.14% 126.10% 116.11% 128.20% 100.00%
DPS 13.00 12.00 11.00 11.00 14.00 14.00 10.62 3.43%
  YoY % 8.33% 9.09% 0.00% -21.43% 0.00% 31.83% -
  Horiz. % 122.41% 112.99% 103.58% 103.58% 131.83% 131.83% 100.00%
NAPS 3.5100 3.2700 3.0900 2.9500 2.7100 2.3800 1.7200 12.62%
  YoY % 7.34% 5.83% 4.75% 8.86% 13.87% 38.37% -
  Horiz. % 204.07% 190.12% 179.65% 171.51% 157.56% 138.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 265.03 266.18 230.93 205.96 183.83 192.92 183.33 6.33%
  YoY % -0.43% 15.26% 12.12% 12.04% -4.71% 5.23% -
  Horiz. % 144.56% 145.19% 125.96% 112.34% 100.27% 105.23% 100.00%
EPS 33.39 26.85 23.23 31.08 28.63 31.61 24.61 5.21%
  YoY % 24.36% 15.58% -25.26% 8.56% -9.43% 28.44% -
  Horiz. % 135.68% 109.10% 94.39% 126.29% 116.33% 128.44% 100.00%
DPS 11.81 10.93 10.01 10.00 12.73 12.70 9.63 3.46%
  YoY % 8.05% 9.19% 0.10% -21.45% 0.24% 31.88% -
  Horiz. % 122.64% 113.50% 103.95% 103.84% 132.19% 131.88% 100.00%
NAPS 3.1908 2.9734 2.8102 2.6804 2.4628 2.1628 1.5604 12.66%
  YoY % 7.31% 5.81% 4.84% 8.84% 13.87% 38.61% -
  Horiz. % 204.49% 190.55% 180.09% 171.78% 157.83% 138.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 2.2000 2.3200 1.8400 1.7000 1.8900 1.7800 2.0600 -
P/RPS 0.75 0.79 0.72 0.75 0.93 0.84 1.02 -4.99%
  YoY % -5.06% 9.72% -4.00% -19.35% 10.71% -17.65% -
  Horiz. % 73.53% 77.45% 70.59% 73.53% 91.18% 82.35% 100.00%
P/EPS 5.99 7.86 7.20 4.97 6.00 5.12 7.59 -3.87%
  YoY % -23.79% 9.17% 44.87% -17.17% 17.19% -32.54% -
  Horiz. % 78.92% 103.56% 94.86% 65.48% 79.05% 67.46% 100.00%
EY 16.69 12.73 13.88 20.12 16.67 19.54 13.17 4.02%
  YoY % 31.11% -8.29% -31.01% 20.70% -14.69% 48.37% -
  Horiz. % 126.73% 96.66% 105.39% 152.77% 126.58% 148.37% 100.00%
DY 5.91 5.17 5.98 6.47 7.41 7.87 5.15 2.32%
  YoY % 14.31% -13.55% -7.57% -12.69% -5.84% 52.82% -
  Horiz. % 114.76% 100.39% 116.12% 125.63% 143.88% 152.82% 100.00%
P/NAPS 0.63 0.71 0.60 0.58 0.70 0.75 1.20 -10.18%
  YoY % -11.27% 18.33% 3.45% -17.14% -6.67% -37.50% -
  Horiz. % 52.50% 59.17% 50.00% 48.33% 58.33% 62.50% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 10/11/11 28/10/10 28/10/09 30/10/08 06/12/07 14/11/06 26/10/05 -
Price 2.2900 2.4400 1.8700 1.4300 1.8000 1.8300 1.9300 -
P/RPS 0.79 0.83 0.74 0.63 0.89 0.86 0.96 -3.19%
  YoY % -4.82% 12.16% 17.46% -29.21% 3.49% -10.42% -
  Horiz. % 82.29% 86.46% 77.08% 65.62% 92.71% 89.58% 100.00%
P/EPS 6.24 8.26 7.32 4.18 5.71 5.26 7.11 -2.15%
  YoY % -24.46% 12.84% 75.12% -26.80% 8.56% -26.02% -
  Horiz. % 87.76% 116.17% 102.95% 58.79% 80.31% 73.98% 100.00%
EY 16.04 12.10 13.66 23.92 17.50 19.01 14.06 2.22%
  YoY % 32.56% -11.42% -42.89% 36.69% -7.94% 35.21% -
  Horiz. % 114.08% 86.06% 97.16% 170.13% 124.47% 135.21% 100.00%
DY 5.68 4.92 5.88 7.69 7.78 7.65 5.50 0.54%
  YoY % 15.45% -16.33% -23.54% -1.16% 1.70% 39.09% -
  Horiz. % 103.27% 89.45% 106.91% 139.82% 141.45% 139.09% 100.00%
P/NAPS 0.65 0.75 0.61 0.48 0.66 0.77 1.12 -8.67%
  YoY % -13.33% 22.95% 27.08% -27.27% -14.29% -31.25% -
  Horiz. % 58.04% 66.96% 54.46% 42.86% 58.93% 68.75% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS