[NHFATT] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[NHFATT] NEW HOONG FATT HOLDINGS BHD
Announcement Date
27-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 107.71%
YoY- -9.69%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 39,249 154,157 114,494 77,071 37,456 146,614 109,545 -49.58%
PBT 6,030 25,131 18,114 12,247 5,603 27,899 20,598 -55.94%
Tax -762 -4,346 -3,159 -2,167 -750 -5,405 -3,496 -63.81%
NP 5,268 20,785 14,955 10,080 4,853 22,494 17,102 -54.42%
-
NP to SH 5,268 20,785 14,955 10,080 4,853 22,494 17,102 -54.42%
-
Tax Rate 12.64% 17.29% 17.44% 17.69% 13.39% 19.37% 16.97% -
Total Cost 33,981 133,372 99,539 66,991 32,603 124,120 92,443 -48.71%
-
Net Worth 172,093 166,399 128,870 129,653 124,320 115,724 109,146 35.50%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 8,245 - - - 7,956 - -
Div Payout % - 39.67% - - - 35.37% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 172,093 166,399 128,870 129,653 124,320 115,724 109,146 35.50%
NOSH 75,149 74,954 74,924 74,944 74,891 72,327 72,282 2.62%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 13.42% 13.48% 13.06% 13.08% 12.96% 15.34% 15.61% -
ROE 3.06% 12.49% 11.60% 7.77% 3.90% 19.44% 15.67% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 52.23 205.67 152.81 102.84 50.01 202.71 151.55 -50.87%
EPS 7.01 27.73 19.96 13.45 6.48 31.10 23.66 -55.59%
DPS 0.00 11.00 0.00 0.00 0.00 11.00 0.00 -
NAPS 2.29 2.22 1.72 1.73 1.66 1.60 1.51 32.03%
Adjusted Per Share Value based on latest NOSH - 74,885
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 23.76 93.33 69.32 46.66 22.68 88.77 66.32 -49.58%
EPS 3.19 12.58 9.05 6.10 2.94 13.62 10.35 -54.40%
DPS 0.00 4.99 0.00 0.00 0.00 4.82 0.00 -
NAPS 1.0419 1.0075 0.7802 0.785 0.7527 0.7007 0.6608 35.50%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.84 1.89 2.06 2.38 2.71 2.88 2.66 -
P/RPS 3.52 0.92 1.35 2.31 5.42 1.42 1.76 58.80%
P/EPS 26.25 6.82 10.32 17.70 41.82 9.26 11.24 76.11%
EY 3.81 14.67 9.69 5.65 2.39 10.80 8.89 -43.18%
DY 0.00 5.82 0.00 0.00 0.00 3.82 0.00 -
P/NAPS 0.80 0.85 1.20 1.38 1.63 1.80 1.76 -40.91%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 27/04/06 23/02/06 26/10/05 27/07/05 28/04/05 22/02/05 28/10/04 -
Price 1.95 1.89 1.93 2.30 2.52 2.86 2.77 -
P/RPS 3.73 0.92 1.26 2.24 5.04 1.41 1.83 60.82%
P/EPS 27.82 6.82 9.67 17.10 38.89 9.20 11.71 78.14%
EY 3.59 14.67 10.34 5.85 2.57 10.87 8.54 -43.91%
DY 0.00 5.82 0.00 0.00 0.00 3.85 0.00 -
P/NAPS 0.85 0.85 1.12 1.33 1.52 1.79 1.83 -40.05%

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