[NHFATT] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[NHFATT] NEW HOONG FATT HOLDINGS BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -6.81%
YoY- -27.33%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 162,504 108,640 54,018 215,570 163,798 113,043 53,710 108.76%
PBT 24,342 15,505 5,670 25,859 24,061 15,955 7,809 112.94%
Tax -3,168 -1,953 -1,575 -5,946 -2,700 -1,635 -640 189.60%
NP 21,174 13,552 4,095 19,913 21,361 14,320 7,169 105.45%
-
NP to SH 21,174 13,552 4,095 19,805 21,253 14,151 7,082 107.12%
-
Tax Rate 13.01% 12.60% 27.78% 22.99% 11.22% 10.25% 8.20% -
Total Cost 141,330 95,088 49,923 195,657 142,437 98,723 46,541 109.27%
-
Net Worth 303,634 302,882 293,112 289,353 263,783 256,266 257,117 11.69%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 2,254 - - 9,018 2,254 - - -
Div Payout % 10.65% - - 45.54% 10.61% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 303,634 302,882 293,112 289,353 263,783 256,266 257,117 11.69%
NOSH 75,157 75,157 75,157 75,156 75,152 75,151 75,180 -0.02%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 13.03% 12.47% 7.58% 9.24% 13.04% 12.67% 13.35% -
ROE 6.97% 4.47% 1.40% 6.84% 8.06% 5.52% 2.75% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 216.22 144.55 71.87 286.83 217.96 150.42 71.44 108.81%
EPS 28.17 18.03 5.45 26.35 28.28 18.83 9.42 107.15%
DPS 3.00 0.00 0.00 12.00 3.00 0.00 0.00 -
NAPS 4.04 4.03 3.90 3.85 3.51 3.41 3.42 11.71%
Adjusted Per Share Value based on latest NOSH - 75,094
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 98.39 65.78 32.71 130.52 99.17 68.44 32.52 108.76%
EPS 12.82 8.21 2.48 11.99 12.87 8.57 4.29 107.05%
DPS 1.37 0.00 0.00 5.46 1.37 0.00 0.00 -
NAPS 1.8384 1.8338 1.7747 1.7519 1.5971 1.5516 1.5567 11.69%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.35 2.25 2.44 2.30 2.20 2.32 2.42 -
P/RPS 1.09 1.56 3.39 0.80 1.01 1.54 3.39 -52.96%
P/EPS 8.34 12.48 44.78 8.73 7.78 12.32 25.69 -52.66%
EY 11.99 8.01 2.23 11.46 12.85 8.12 3.89 111.35%
DY 1.28 0.00 0.00 5.22 1.36 0.00 0.00 -
P/NAPS 0.58 0.56 0.63 0.60 0.63 0.68 0.71 -12.58%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 20/11/12 02/08/12 03/05/12 27/02/12 10/11/11 28/07/11 05/05/11 -
Price 2.33 2.33 2.40 2.42 2.29 2.31 2.49 -
P/RPS 1.08 1.61 3.34 0.84 1.05 1.54 3.49 -54.15%
P/EPS 8.27 12.92 44.05 9.18 8.10 12.27 26.43 -53.81%
EY 12.09 7.74 2.27 10.89 12.35 8.15 3.78 116.62%
DY 1.29 0.00 0.00 4.96 1.31 0.00 0.00 -
P/NAPS 0.58 0.58 0.62 0.63 0.65 0.68 0.73 -14.18%

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