[NHFATT] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[NHFATT] NEW HOONG FATT HOLDINGS BHD
Announcement Date
14-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 22.51%
YoY- -2.49%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 203,315 200,560 193,228 182,148 168,902 171,210 173,144 11.27%
PBT 25,729 30,978 26,636 23,580 21,601 29,577 29,568 -8.83%
Tax -3,484 -2,933 -2,196 -972 -3,320 -3,225 -2,960 11.44%
NP 22,245 28,045 24,440 22,608 18,281 26,352 26,608 -11.22%
-
NP to SH 21,973 27,580 24,002 22,396 18,281 26,352 26,608 -11.94%
-
Tax Rate 13.54% 9.47% 8.24% 4.12% 15.37% 10.90% 10.01% -
Total Cost 181,070 172,514 168,788 159,540 150,621 144,858 146,536 15.10%
-
Net Worth 231,452 232,255 223,938 223,208 217,988 221,687 214,968 5.03%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 9,017 3,006 - - 8,268 3,005 - -
Div Payout % 41.04% 10.90% - - 45.23% 11.41% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 231,452 232,255 223,938 223,208 217,988 221,687 214,968 5.03%
NOSH 75,147 75,163 75,147 75,154 75,168 75,148 75,163 -0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.94% 13.98% 12.65% 12.41% 10.82% 15.39% 15.37% -
ROE 9.49% 11.87% 10.72% 10.03% 8.39% 11.89% 12.38% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 270.56 266.83 257.13 242.37 224.70 227.83 230.36 11.28%
EPS 29.24 36.69 31.94 29.80 24.32 35.07 35.40 -11.93%
DPS 12.00 4.00 0.00 0.00 11.00 4.00 0.00 -
NAPS 3.08 3.09 2.98 2.97 2.90 2.95 2.86 5.05%
Adjusted Per Share Value based on latest NOSH - 75,154
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 123.10 121.43 116.99 110.28 102.26 103.66 104.83 11.27%
EPS 13.30 16.70 14.53 13.56 11.07 15.95 16.11 -11.96%
DPS 5.46 1.82 0.00 0.00 5.01 1.82 0.00 -
NAPS 1.4013 1.4062 1.3558 1.3514 1.3198 1.3422 1.3015 5.03%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.25 1.84 1.71 1.59 1.60 1.70 1.72 -
P/RPS 0.83 0.69 0.67 0.66 0.71 0.75 0.75 6.97%
P/EPS 7.69 5.01 5.35 5.34 6.58 4.85 4.86 35.67%
EY 13.00 19.94 18.68 18.74 15.20 20.63 20.58 -26.31%
DY 5.33 2.17 0.00 0.00 6.88 2.35 0.00 -
P/NAPS 0.73 0.60 0.57 0.54 0.55 0.58 0.60 13.92%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 28/10/09 23/07/09 14/05/09 26/02/09 30/10/08 24/07/08 -
Price 2.40 1.87 1.80 1.77 1.58 1.43 1.84 -
P/RPS 0.89 0.70 0.70 0.73 0.70 0.63 0.80 7.34%
P/EPS 8.21 5.10 5.64 5.94 6.50 4.08 5.20 35.47%
EY 12.18 19.62 17.74 16.84 15.39 24.52 19.24 -26.21%
DY 5.00 2.14 0.00 0.00 6.96 2.80 0.00 -
P/NAPS 0.78 0.61 0.60 0.60 0.54 0.48 0.64 14.05%

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