[NHFATT] QoQ TTM Result on 30-Sep-2004 [#3]

Stock

[NHFATT] NEW HOONG FATT HOLDINGS BHD

Announcement Date

28-Oct-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

30-Sep-2004 [#3]

Profit Trend

QoQ- 9.41%

YoY- 42.14%

Quarter Report

NHFATT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
TTM Result
Revenue	151,002	149,593	146,614	144,115	138,955	131,145	127,694	11.83%
YoY %	0.94%	2.03%	1.73%	3.71%	5.96%	2.70%	-	-
Horiz. %	118.25%	117.15%	114.82%	112.86%	108.82%	102.70%	100.00%	-
PBT	27,036	27,987	27,899	26,972	24,429	21,531	20,022	22.19%
YoY %	-3.40%	0.32%	3.44%	10.41%	13.46%	7.54%	-	-
Horiz. %	135.03%	139.78%	139.34%	134.71%	122.01%	107.54%	100.00%	-
Tax	-5,623	-5,371	-5,405	-5,188	-4,518	-4,180	-4,234	20.84%
YoY %	-4.69%	0.63%	-4.18%	-14.83%	-8.09%	1.28%	-	-
Horiz. %	132.81%	126.85%	127.66%	122.53%	106.71%	98.72%	100.00%	-
NP	21,413	22,616	22,494	21,784	19,911	17,351	15,788	22.55%
YoY %	-5.32%	0.54%	3.26%	9.41%	14.75%	9.90%	-	-
Horiz. %	135.63%	143.25%	142.48%	137.98%	126.11%	109.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,413	22,616	22,494	21,784	19,911	17,351	15,788	22.55%
YoY %	-5.32%	0.54%	3.26%	9.41%	14.75%	9.90%	-	-
Horiz. %	135.63%	143.25%	142.48%	137.98%	126.11%	109.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.80%	19.19%	19.37%	19.23%	18.49%	19.41%	21.15%	-
YoY %	8.39%	-0.93%	0.73%	4.00%	-4.74%	-8.23%	-	-
Horiz. %	98.35%	90.73%	91.58%	90.92%	87.42%	91.77%	100.00%	-
Total Cost	129,589	126,977	124,120	122,331	119,044	113,794	111,906	10.28%
YoY %	2.06%	2.30%	1.46%	2.76%	4.61%	1.69%	-	-
Horiz. %	115.80%	113.47%	110.91%	109.32%	106.38%	101.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	129,551	124,320	115,801	109,135	103,313	135,465	130,475	-0.47%
YoY %	4.21%	7.36%	6.11%	5.64%	-23.73%	3.82%	-	-
Horiz. %	99.29%	95.28%	88.75%	83.64%	79.18%	103.82%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Dividend
Div	7,961	7,961	7,961	5,771	5,771	5,771	5,771	23.94%
YoY %	0.00%	0.00%	37.95%	0.00%	0.00%	0.00%	-	-
Horiz. %	137.95%	137.95%	137.95%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	37.18%	35.20%	35.39%	26.49%	28.99%	33.26%	36.56%	-
YoY %	5.62%	-0.54%	33.60%	-8.62%	-12.84%	-9.03%	-	-
Horiz. %	101.70%	96.28%	96.80%	72.46%	79.29%	90.97%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Equity
Net Worth	129,551	124,320	115,801	109,135	103,313	135,465	130,475	-0.47%
YoY %	4.21%	7.36%	6.11%	5.64%	-23.73%	3.82%	-	-
Horiz. %	99.29%	95.28%	88.75%	83.64%	79.18%	103.82%	100.00%	-
NOSH	74,885	74,891	72,375	72,274	72,247	72,229	72,141	2.52%
YoY %	-0.01%	3.48%	0.14%	0.04%	0.02%	0.12%	-	-
Horiz. %	103.80%	103.81%	100.32%	100.18%	100.15%	100.12%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Ratio Analysis
NP Margin	14.18%	15.12%	15.34%	15.12%	14.33%	13.23%	12.36%	-
YoY %	-6.22%	-1.43%	1.46%	5.51%	8.31%	7.04%	-	-
Horiz. %	114.72%	122.33%	124.11%	122.33%	115.94%	107.04%	100.00%	-
ROE	16.53%	18.19%	19.42%	19.96%	19.27%	12.81%	12.10%	-
YoY %	-9.13%	-6.33%	-2.71%	3.58%	50.43%	5.87%	-	-
Horiz. %	136.61%	150.33%	160.50%	164.96%	159.26%	105.87%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Per Share
RPS	201.64	199.75	202.57	199.40	192.33	181.57	177.00	9.08%
YoY %	0.95%	-1.39%	1.59%	3.68%	5.93%	2.58%	-	-
Horiz. %	113.92%	112.85%	114.45%	112.66%	108.66%	102.58%	100.00%	-
EPS	28.59	30.20	31.08	30.14	27.56	24.02	21.88	19.54%
YoY %	-5.33%	-2.83%	3.12%	9.36%	14.74%	9.78%	-	-
Horiz. %	130.67%	138.03%	142.05%	137.75%	125.96%	109.78%	100.00%	-
DPS	10.63	10.63	11.00	8.00	8.00	8.00	8.00	20.88%
YoY %	0.00%	-3.36%	37.50%	0.00%	0.00%	0.00%	-	-
Horiz. %	132.88%	132.88%	137.50%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.73	1.66	1.60	1.51	1.43	1.8755	1.8086	-2.92%
YoY %	4.22%	3.75%	5.96%	5.59%	-23.75%	3.70%	-	-
Horiz. %	95.65%	91.78%	88.47%	83.49%	79.07%	103.70%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Adjusted Per Share Value based on latest NOSH - 72,274
RPS	91.42	90.57	88.77	87.25	84.13	79.40	77.31	11.83%
YoY %	0.94%	2.03%	1.74%	3.71%	5.96%	2.70%	-	-
Horiz. %	118.25%	117.15%	114.82%	112.86%	108.82%	102.70%	100.00%	-
EPS	12.96	13.69	13.62	13.19	12.06	10.51	9.56	22.51%
YoY %	-5.33%	0.51%	3.26%	9.37%	14.75%	9.94%	-	-
Horiz. %	135.56%	143.20%	142.47%	137.97%	126.15%	109.94%	100.00%	-
DPS	4.82	4.82	4.82	3.49	3.49	3.49	3.49	24.04%
YoY %	0.00%	0.00%	38.11%	0.00%	0.00%	0.00%	-	-
Horiz. %	138.11%	138.11%	138.11%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.7844	0.7527	0.7011	0.6608	0.6255	0.8202	0.79	-0.47%
YoY %	4.21%	7.36%	6.10%	5.64%	-23.74%	3.82%	-	-
Horiz. %	99.29%	95.28%	88.75%	83.65%	79.18%	103.82%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	-
Price	2.38	2.71	2.88	2.66	2.20	2.46	2.29	-
P/RPS	1.18	1.36	1.42	1.33	1.14	1.35	1.29	-5.77%
YoY %	-13.24%	-4.23%	6.77%	16.67%	-15.56%	4.65%	-	-
Horiz. %	91.47%	105.43%	110.08%	103.10%	88.37%	104.65%	100.00%	-
P/EPS	8.32	8.97	9.27	8.83	7.98	10.24	10.46	-14.16%
YoY %	-7.25%	-3.24%	4.98%	10.65%	-22.07%	-2.10%	-	-
Horiz. %	79.54%	85.76%	88.62%	84.42%	76.29%	97.90%	100.00%	-
EY	12.01	11.14	10.79	11.33	12.53	9.77	9.56	16.44%
YoY %	7.81%	3.24%	-4.77%	-9.58%	28.25%	2.20%	-	-
Horiz. %	125.63%	116.53%	112.87%	118.51%	131.07%	102.20%	100.00%	-
DY	4.47	3.92	3.82	3.01	3.64	3.25	3.49	17.95%
YoY %	14.03%	2.62%	26.91%	-17.31%	12.00%	-6.88%	-	-
Horiz. %	128.08%	112.32%	109.46%	86.25%	104.30%	93.12%	100.00%	-
P/NAPS	1.38	1.63	1.80	1.76	1.54	1.31	1.27	5.69%
YoY %	-15.34%	-9.44%	2.27%	14.29%	17.56%	3.15%	-	-
Horiz. %	108.66%	128.35%	141.73%	138.58%	121.26%	103.15%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Price Multiplier on Announcement Date
Date	27/07/05	28/04/05	22/02/05	28/10/04	29/07/04	23/04/04	25/02/04	-
Price	2.30	2.52	2.86	2.77	2.31	2.39	2.45	-
P/RPS	1.14	1.26	1.41	1.39	1.20	1.32	1.38	-11.96%
YoY %	-9.52%	-10.64%	1.44%	15.83%	-9.09%	-4.35%	-	-
Horiz. %	82.61%	91.30%	102.17%	100.72%	86.96%	95.65%	100.00%	-
P/EPS	8.04	8.34	9.20	9.19	8.38	9.95	11.20	-19.84%
YoY %	-3.60%	-9.35%	0.11%	9.67%	-15.78%	-11.16%	-	-
Horiz. %	71.79%	74.46%	82.14%	82.05%	74.82%	88.84%	100.00%	-
EY	12.43	11.98	10.87	10.88	11.93	10.05	8.93	24.69%
YoY %	3.76%	10.21%	-0.09%	-8.80%	18.71%	12.54%	-	-
Horiz. %	139.19%	134.15%	121.72%	121.84%	133.59%	112.54%	100.00%	-
DY	4.62	4.22	3.85	2.89	3.46	3.35	3.27	25.93%
YoY %	9.48%	9.61%	33.22%	-16.47%	3.28%	2.45%	-	-
Horiz. %	141.28%	129.05%	117.74%	88.38%	105.81%	102.45%	100.00%	-
P/NAPS	1.33	1.52	1.79	1.83	1.62	1.27	1.35	-0.99%
YoY %	-12.50%	-15.08%	-2.19%	12.96%	27.56%	-5.93%	-	-
Horiz. %	98.52%	112.59%	132.59%	135.56%	120.00%	94.07%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos