[NHFATT] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[NHFATT] NEW HOONG FATT HOLDINGS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -30.63%
YoY- -20.53%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 200,560 193,228 182,148 168,902 171,210 173,144 170,680 11.34%
PBT 30,978 26,636 23,580 21,601 29,577 29,568 25,200 14.73%
Tax -2,933 -2,196 -972 -3,320 -3,225 -2,960 -2,232 19.95%
NP 28,045 24,440 22,608 18,281 26,352 26,608 22,968 14.22%
-
NP to SH 27,580 24,002 22,396 18,281 26,352 26,608 22,968 12.96%
-
Tax Rate 9.47% 8.24% 4.12% 15.37% 10.90% 10.01% 8.86% -
Total Cost 172,514 168,788 159,540 150,621 144,858 146,536 147,712 10.89%
-
Net Worth 232,255 223,938 223,208 217,988 221,687 214,968 213,446 5.78%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 3,006 - - 8,268 3,005 - - -
Div Payout % 10.90% - - 45.23% 11.41% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 232,255 223,938 223,208 217,988 221,687 214,968 213,446 5.78%
NOSH 75,163 75,147 75,154 75,168 75,148 75,163 75,157 0.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 13.98% 12.65% 12.41% 10.82% 15.39% 15.37% 13.46% -
ROE 11.87% 10.72% 10.03% 8.39% 11.89% 12.38% 10.76% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 266.83 257.13 242.37 224.70 227.83 230.36 227.10 11.33%
EPS 36.69 31.94 29.80 24.32 35.07 35.40 30.56 12.94%
DPS 4.00 0.00 0.00 11.00 4.00 0.00 0.00 -
NAPS 3.09 2.98 2.97 2.90 2.95 2.86 2.84 5.78%
Adjusted Per Share Value based on latest NOSH - 75,279
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 121.43 116.99 110.28 102.26 103.66 104.83 103.34 11.34%
EPS 16.70 14.53 13.56 11.07 15.95 16.11 13.91 12.94%
DPS 1.82 0.00 0.00 5.01 1.82 0.00 0.00 -
NAPS 1.4062 1.3558 1.3514 1.3198 1.3422 1.3015 1.2923 5.78%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.84 1.71 1.59 1.60 1.70 1.72 1.76 -
P/RPS 0.69 0.67 0.66 0.71 0.75 0.75 0.77 -7.04%
P/EPS 5.01 5.35 5.34 6.58 4.85 4.86 5.76 -8.87%
EY 19.94 18.68 18.74 15.20 20.63 20.58 17.36 9.66%
DY 2.17 0.00 0.00 6.88 2.35 0.00 0.00 -
P/NAPS 0.60 0.57 0.54 0.55 0.58 0.60 0.62 -2.16%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 28/10/09 23/07/09 14/05/09 26/02/09 30/10/08 24/07/08 15/05/08 -
Price 1.87 1.80 1.77 1.58 1.43 1.84 1.82 -
P/RPS 0.70 0.70 0.73 0.70 0.63 0.80 0.80 -8.50%
P/EPS 5.10 5.64 5.94 6.50 4.08 5.20 5.96 -9.85%
EY 19.62 17.74 16.84 15.39 24.52 19.24 16.79 10.93%
DY 2.14 0.00 0.00 6.96 2.80 0.00 0.00 -
P/NAPS 0.61 0.60 0.60 0.54 0.48 0.64 0.64 -3.14%

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