Highlights

[NHFATT] YoY TTM Result on 2007-03-31 [#1]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 10-May-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Mar-2007  [#1]
Profit Trend QoQ -     0.11%    YoY -     27.02%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 210,623 171,769 162,871 154,211 155,950 149,593 131,145 8.21%
  YoY % 22.62% 5.46% 5.62% -1.12% 4.25% 14.07% -
  Horiz. % 160.60% 130.98% 124.19% 117.59% 118.91% 114.07% 100.00%
PBT 27,024 21,196 26,380 29,469 25,558 27,987 21,531 3.86%
  YoY % 27.50% -19.65% -10.48% 15.30% -8.68% 29.98% -
  Horiz. % 125.51% 98.44% 122.52% 136.87% 118.70% 129.98% 100.00%
Tax -3,975 -3,005 -2,934 -2,540 -4,358 -5,371 -4,180 -0.83%
  YoY % -32.28% -2.42% -15.51% 41.72% 18.86% -28.49% -
  Horiz. % 95.10% 71.89% 70.19% 60.77% 104.26% 128.49% 100.00%
NP 23,049 18,191 23,446 26,929 21,200 22,616 17,351 4.84%
  YoY % 26.71% -22.41% -12.93% 27.02% -6.26% 30.34% -
  Horiz. % 132.84% 104.84% 135.13% 155.20% 122.18% 130.34% 100.00%
NP to SH 22,779 18,138 23,446 26,929 21,200 22,616 17,351 4.64%
  YoY % 25.59% -22.64% -12.93% 27.02% -6.26% 30.34% -
  Horiz. % 131.28% 104.54% 135.13% 155.20% 122.18% 130.34% 100.00%
Tax Rate 14.71 % 14.18 % 11.12 % 8.62 % 17.05 % 19.19 % 19.41 % -4.51%
  YoY % 3.74% 27.52% 29.00% -49.44% -11.15% -1.13% -
  Horiz. % 75.79% 73.06% 57.29% 44.41% 87.84% 98.87% 100.00%
Total Cost 187,574 153,578 139,425 127,282 134,750 126,977 113,794 8.68%
  YoY % 22.14% 10.15% 9.54% -5.54% 6.12% 11.58% -
  Horiz. % 164.84% 134.96% 122.52% 111.85% 118.42% 111.58% 100.00%
Net Worth 237,556 223,208 213,446 197,604 172,093 124,320 135,465 9.81%
  YoY % 6.43% 4.57% 8.02% 14.82% 38.43% -8.23% -
  Horiz. % 175.36% 164.77% 157.56% 145.87% 127.04% 91.77% 100.00%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 9,034 8,275 8,267 10,521 8,242 7,961 5,771 7.75%
  YoY % 9.17% 0.10% -21.42% 27.64% 3.54% 37.95% -
  Horiz. % 156.54% 143.40% 143.25% 182.30% 142.83% 137.95% 100.00%
Div Payout % 39.66 % 45.63 % 35.26 % 39.07 % 38.88 % 35.20 % 33.26 % 2.98%
  YoY % -13.08% 29.41% -9.75% 0.49% 10.45% 5.83% -
  Horiz. % 119.24% 137.19% 106.01% 117.47% 116.90% 105.83% 100.00%
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 237,556 223,208 213,446 197,604 172,093 124,320 135,465 9.81%
  YoY % 6.43% 4.57% 8.02% 14.82% 38.43% -8.23% -
  Horiz. % 175.36% 164.77% 157.56% 145.87% 127.04% 91.77% 100.00%
NOSH 75,176 75,154 75,157 75,134 75,149 74,891 72,229 0.67%
  YoY % 0.03% -0.00% 0.03% -0.02% 0.34% 3.69% -
  Horiz. % 104.08% 104.05% 104.05% 104.02% 104.04% 103.69% 100.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 10.94 % 10.59 % 14.40 % 17.46 % 13.59 % 15.12 % 13.23 % -3.12%
  YoY % 3.30% -26.46% -17.53% 28.48% -10.12% 14.29% -
  Horiz. % 82.69% 80.05% 108.84% 131.97% 102.72% 114.29% 100.00%
ROE 9.59 % 8.13 % 10.98 % 13.63 % 12.32 % 18.19 % 12.81 % -4.71%
  YoY % 17.96% -25.96% -19.44% 10.63% -32.27% 42.00% -
  Horiz. % 74.86% 63.47% 85.71% 106.40% 96.17% 142.00% 100.00%
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 280.17 228.55 216.71 205.25 207.52 199.75 181.57 7.49%
  YoY % 22.59% 5.46% 5.58% -1.09% 3.89% 10.01% -
  Horiz. % 154.30% 125.87% 119.35% 113.04% 114.29% 110.01% 100.00%
EPS 30.30 24.13 31.20 35.84 28.21 30.20 24.02 3.95%
  YoY % 25.57% -22.66% -12.95% 27.05% -6.59% 25.73% -
  Horiz. % 126.14% 100.46% 129.89% 149.21% 117.44% 125.73% 100.00%
DPS 12.00 11.00 11.00 14.00 11.00 10.63 8.00 6.99%
  YoY % 9.09% 0.00% -21.43% 27.27% 3.48% 32.88% -
  Horiz. % 150.00% 137.50% 137.50% 175.00% 137.50% 132.88% 100.00%
NAPS 3.1600 2.9700 2.8400 2.6300 2.2900 1.6600 1.8755 9.08%
  YoY % 6.40% 4.58% 7.98% 14.85% 37.95% -11.49% -
  Horiz. % 168.49% 158.36% 151.43% 140.23% 122.10% 88.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 254.77 207.77 197.01 186.53 188.64 180.95 158.63 8.21%
  YoY % 22.62% 5.46% 5.62% -1.12% 4.25% 14.07% -
  Horiz. % 160.61% 130.98% 124.19% 117.59% 118.92% 114.07% 100.00%
EPS 27.55 21.94 28.36 32.57 25.64 27.36 20.99 4.63%
  YoY % 25.57% -22.64% -12.93% 27.03% -6.29% 30.35% -
  Horiz. % 131.25% 104.53% 135.11% 155.17% 122.15% 130.35% 100.00%
DPS 10.93 10.01 10.00 12.73 9.97 9.63 6.98 7.76%
  YoY % 9.19% 0.10% -21.45% 27.68% 3.53% 37.97% -
  Horiz. % 156.59% 143.41% 143.27% 182.38% 142.84% 137.97% 100.00%
NAPS 2.8735 2.6999 2.5818 2.3902 2.0816 1.5038 1.6386 9.81%
  YoY % 6.43% 4.57% 8.02% 14.83% 38.42% -8.23% -
  Horiz. % 175.36% 164.77% 157.56% 145.87% 127.04% 91.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.2600 1.5900 1.7600 2.0000 1.8400 2.7100 2.4600 -
P/RPS 0.81 0.70 0.81 0.97 0.89 1.36 1.35 -8.16%
  YoY % 15.71% -13.58% -16.49% 8.99% -34.56% 0.74% -
  Horiz. % 60.00% 51.85% 60.00% 71.85% 65.93% 100.74% 100.00%
P/EPS 7.46 6.59 5.64 5.58 6.52 8.97 10.24 -5.14%
  YoY % 13.20% 16.84% 1.08% -14.42% -27.31% -12.40% -
  Horiz. % 72.85% 64.36% 55.08% 54.49% 63.67% 87.60% 100.00%
EY 13.41 15.18 17.73 17.92 15.33 11.14 9.77 5.42%
  YoY % -11.66% -14.38% -1.06% 16.89% 37.61% 14.02% -
  Horiz. % 137.26% 155.37% 181.47% 183.42% 156.91% 114.02% 100.00%
DY 5.31 6.92 6.25 7.00 5.98 3.92 3.25 8.52%
  YoY % -23.27% 10.72% -10.71% 17.06% 52.55% 20.62% -
  Horiz. % 163.38% 212.92% 192.31% 215.38% 184.00% 120.62% 100.00%
P/NAPS 0.72 0.54 0.62 0.76 0.80 1.63 1.31 -9.49%
  YoY % 33.33% -12.90% -18.42% -5.00% -50.92% 24.43% -
  Horiz. % 54.96% 41.22% 47.33% 58.02% 61.07% 124.43% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 13/05/10 14/05/09 15/05/08 10/05/07 27/04/06 28/04/05 23/04/04 -
Price 2.2500 1.7700 1.8200 2.1100 1.9500 2.5200 2.3900 -
P/RPS 0.80 0.77 0.84 1.03 0.94 1.26 1.32 -8.00%
  YoY % 3.90% -8.33% -18.45% 9.57% -25.40% -4.55% -
  Horiz. % 60.61% 58.33% 63.64% 78.03% 71.21% 95.45% 100.00%
P/EPS 7.43 7.33 5.83 5.89 6.91 8.34 9.95 -4.75%
  YoY % 1.36% 25.73% -1.02% -14.76% -17.15% -16.18% -
  Horiz. % 74.67% 73.67% 58.59% 59.20% 69.45% 83.82% 100.00%
EY 13.47 13.64 17.14 16.99 14.47 11.98 10.05 5.00%
  YoY % -1.25% -20.42% 0.88% 17.42% 20.78% 19.20% -
  Horiz. % 134.03% 135.72% 170.55% 169.05% 143.98% 119.20% 100.00%
DY 5.33 6.21 6.04 6.64 5.64 4.22 3.35 8.04%
  YoY % -14.17% 2.81% -9.04% 17.73% 33.65% 25.97% -
  Horiz. % 159.10% 185.37% 180.30% 198.21% 168.36% 125.97% 100.00%
P/NAPS 0.71 0.60 0.64 0.80 0.85 1.52 1.27 -9.23%
  YoY % 18.33% -6.25% -20.00% -5.88% -44.08% 19.69% -
  Horiz. % 55.91% 47.24% 50.39% 62.99% 66.93% 119.69% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers