[NHFATT] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[NHFATT] NEW HOONG FATT HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 6.23%
YoY- 20.2%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 167,164 110,393 52,845 203,315 150,420 96,614 45,537 137.78%
PBT 23,411 16,005 7,190 25,729 23,234 13,318 5,895 150.56%
Tax -2,222 -1,023 -734 -3,484 -2,200 -1,098 -243 336.69%
NP 21,189 14,982 6,456 22,245 21,034 12,220 5,652 141.13%
-
NP to SH 20,906 14,817 6,405 21,973 20,685 12,001 5,599 140.48%
-
Tax Rate 9.49% 6.39% 10.21% 13.54% 9.47% 8.24% 4.12% -
Total Cost 145,975 95,411 46,389 181,070 129,386 84,394 39,885 137.30%
-
Net Worth 245,731 239,808 237,556 231,452 232,255 223,938 223,208 6.61%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 2,254 - - 9,017 2,254 - - -
Div Payout % 10.78% - - 41.04% 10.90% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 245,731 239,808 237,556 231,452 232,255 223,938 223,208 6.61%
NOSH 75,147 75,175 75,176 75,147 75,163 75,147 75,154 -0.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 12.68% 13.57% 12.22% 10.94% 13.98% 12.65% 12.41% -
ROE 8.51% 6.18% 2.70% 9.49% 8.91% 5.36% 2.51% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 222.45 146.85 70.29 270.56 200.12 128.57 60.59 137.79%
EPS 27.82 19.71 8.52 29.24 27.52 15.97 7.45 140.50%
DPS 3.00 0.00 0.00 12.00 3.00 0.00 0.00 -
NAPS 3.27 3.19 3.16 3.08 3.09 2.98 2.97 6.61%
Adjusted Per Share Value based on latest NOSH - 75,321
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 101.10 66.77 31.96 122.96 90.97 58.43 27.54 137.78%
EPS 12.64 8.96 3.87 13.29 12.51 7.26 3.39 140.26%
DPS 1.36 0.00 0.00 5.45 1.36 0.00 0.00 -
NAPS 1.4862 1.4504 1.4367 1.3998 1.4047 1.3544 1.35 6.61%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.32 2.09 2.26 2.25 1.84 1.71 1.59 -
P/RPS 1.04 1.42 3.22 0.83 0.92 1.33 2.62 -45.95%
P/EPS 8.34 10.60 26.53 7.69 6.69 10.71 21.34 -46.51%
EY 11.99 9.43 3.77 13.00 14.96 9.34 4.69 86.85%
DY 1.29 0.00 0.00 5.33 1.63 0.00 0.00 -
P/NAPS 0.71 0.66 0.72 0.73 0.60 0.57 0.54 19.99%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 28/10/10 29/07/10 13/05/10 25/02/10 28/10/09 23/07/09 14/05/09 -
Price 2.44 2.29 2.25 2.40 1.87 1.80 1.77 -
P/RPS 1.10 1.56 3.20 0.89 0.93 1.40 2.92 -47.80%
P/EPS 8.77 11.62 26.41 8.21 6.80 11.27 23.76 -48.51%
EY 11.40 8.61 3.79 12.18 14.72 8.87 4.21 94.15%
DY 1.23 0.00 0.00 5.00 1.60 0.00 0.00 -
P/NAPS 0.75 0.72 0.71 0.78 0.61 0.60 0.60 16.02%

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