[NHFATT] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[NHFATT] NEW HOONG FATT HOLDINGS BHD
Announcement Date
05-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -74.01%
YoY- 10.57%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 215,570 163,798 113,043 53,710 222,473 167,164 110,393 56.03%
PBT 25,859 24,061 15,955 7,809 31,304 23,411 16,005 37.57%
Tax -5,946 -2,700 -1,635 -640 -3,665 -2,222 -1,023 222.23%
NP 19,913 21,361 14,320 7,169 27,639 21,189 14,982 20.82%
-
NP to SH 19,805 21,253 14,151 7,082 27,254 20,906 14,817 21.27%
-
Tax Rate 22.99% 11.22% 10.25% 8.20% 11.71% 9.49% 6.39% -
Total Cost 195,657 142,437 98,723 46,541 194,834 145,975 95,411 61.19%
-
Net Worth 289,353 263,783 256,266 257,117 249,540 245,731 239,808 13.29%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 9,018 2,254 - - 9,771 2,254 - -
Div Payout % 45.54% 10.61% - - 35.85% 10.78% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 289,353 263,783 256,266 257,117 249,540 245,731 239,808 13.29%
NOSH 75,156 75,152 75,151 75,180 75,162 75,147 75,175 -0.01%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 9.24% 13.04% 12.67% 13.35% 12.42% 12.68% 13.57% -
ROE 6.84% 8.06% 5.52% 2.75% 10.92% 8.51% 6.18% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 286.83 217.96 150.42 71.44 295.99 222.45 146.85 56.06%
EPS 26.35 28.28 18.83 9.42 36.26 27.82 19.71 21.29%
DPS 12.00 3.00 0.00 0.00 13.00 3.00 0.00 -
NAPS 3.85 3.51 3.41 3.42 3.32 3.27 3.19 13.31%
Adjusted Per Share Value based on latest NOSH - 75,180
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 130.52 99.17 68.44 32.52 134.70 101.21 66.84 56.03%
EPS 11.99 12.87 8.57 4.29 16.50 12.66 8.97 21.27%
DPS 5.46 1.37 0.00 0.00 5.92 1.36 0.00 -
NAPS 1.7519 1.5971 1.5516 1.5567 1.5108 1.4878 1.4519 13.30%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.30 2.20 2.32 2.42 2.30 2.32 2.09 -
P/RPS 0.80 1.01 1.54 3.39 0.78 1.04 1.42 -31.71%
P/EPS 8.73 7.78 12.32 25.69 6.34 8.34 10.60 -12.10%
EY 11.46 12.85 8.12 3.89 15.77 11.99 9.43 13.83%
DY 5.22 1.36 0.00 0.00 5.65 1.29 0.00 -
P/NAPS 0.60 0.63 0.68 0.71 0.69 0.71 0.66 -6.14%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 10/11/11 28/07/11 05/05/11 28/02/11 28/10/10 29/07/10 -
Price 2.42 2.29 2.31 2.49 2.30 2.44 2.29 -
P/RPS 0.84 1.05 1.54 3.49 0.78 1.10 1.56 -33.73%
P/EPS 9.18 8.10 12.27 26.43 6.34 8.77 11.62 -14.50%
EY 10.89 12.35 8.15 3.78 15.77 11.40 8.61 16.90%
DY 4.96 1.31 0.00 0.00 5.65 1.23 0.00 -
P/NAPS 0.63 0.65 0.68 0.73 0.69 0.75 0.72 -8.49%

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