[NHFATT] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[NHFATT] NEW HOONG FATT HOLDINGS BHD
Announcement Date
26-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 48.36%
YoY- -12.55%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 79,358 39,249 154,157 114,494 77,071 37,456 146,614 -33.65%
PBT 13,188 6,030 25,131 18,114 12,247 5,603 27,899 -39.40%
Tax -1,767 -762 -4,346 -3,159 -2,167 -750 -5,405 -52.64%
NP 11,421 5,268 20,785 14,955 10,080 4,853 22,494 -36.43%
-
NP to SH 11,421 5,268 20,785 14,955 10,080 4,853 22,494 -36.43%
-
Tax Rate 13.40% 12.64% 17.29% 17.44% 17.69% 13.39% 19.37% -
Total Cost 67,937 33,981 133,372 99,539 66,991 32,603 124,120 -33.16%
-
Net Worth 175,823 172,093 166,399 128,870 129,653 124,320 115,724 32.26%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 8,245 - - - 7,956 -
Div Payout % - - 39.67% - - - 35.37% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 175,823 172,093 166,399 128,870 129,653 124,320 115,724 32.26%
NOSH 75,138 75,149 74,954 74,924 74,944 74,891 72,327 2.58%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 14.39% 13.42% 13.48% 13.06% 13.08% 12.96% 15.34% -
ROE 6.50% 3.06% 12.49% 11.60% 7.77% 3.90% 19.44% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 105.62 52.23 205.67 152.81 102.84 50.01 202.71 -35.32%
EPS 15.20 7.01 27.73 19.96 13.45 6.48 31.10 -38.03%
DPS 0.00 0.00 11.00 0.00 0.00 0.00 11.00 -
NAPS 2.34 2.29 2.22 1.72 1.73 1.66 1.60 28.93%
Adjusted Per Share Value based on latest NOSH - 75,000
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 48.00 23.74 93.23 69.25 46.61 22.65 88.67 -33.65%
EPS 6.91 3.19 12.57 9.04 6.10 2.94 13.60 -36.40%
DPS 0.00 0.00 4.99 0.00 0.00 0.00 4.81 -
NAPS 1.0634 1.0408 1.0064 0.7794 0.7841 0.7519 0.6999 32.26%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.72 1.84 1.89 2.06 2.38 2.71 2.88 -
P/RPS 1.63 3.52 0.92 1.35 2.31 5.42 1.42 9.65%
P/EPS 11.32 26.25 6.82 10.32 17.70 41.82 9.26 14.37%
EY 8.84 3.81 14.67 9.69 5.65 2.39 10.80 -12.52%
DY 0.00 0.00 5.82 0.00 0.00 0.00 3.82 -
P/NAPS 0.74 0.80 0.85 1.20 1.38 1.63 1.80 -44.80%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 27/07/06 27/04/06 23/02/06 26/10/05 27/07/05 28/04/05 22/02/05 -
Price 1.70 1.95 1.89 1.93 2.30 2.52 2.86 -
P/RPS 1.61 3.73 0.92 1.26 2.24 5.04 1.41 9.27%
P/EPS 11.18 27.82 6.82 9.67 17.10 38.89 9.20 13.91%
EY 8.94 3.59 14.67 10.34 5.85 2.57 10.87 -12.24%
DY 0.00 0.00 5.82 0.00 0.00 0.00 3.85 -
P/NAPS 0.73 0.85 0.85 1.12 1.33 1.52 1.79 -45.09%

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