[NHFATT] QoQ TTM Result on 31-Dec-2007 [#4]

Stock

[NHFATT] NEW HOONG FATT HOLDINGS BHD

Announcement Date

29-Feb-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Dec-2007 [#4]

Profit Trend

QoQ- -2.82%

YoY- -14.49%

Quarter Report

NHFATT interim-q407.pdf

Latest QR

Upcoming QR

NHFATT's Result

NHFATT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	170,268	170,431	162,871	156,757	151,976	150,444	154,211	6.80%
YoY %	-0.10%	4.64%	3.90%	3.15%	1.02%	-2.44%	-	-
Horiz. %	110.41%	110.52%	105.62%	101.65%	98.55%	97.56%	100.00%	-
PBT	29,512	29,211	26,380	24,890	25,175	27,964	29,469	0.09%
YoY %	1.03%	10.73%	5.99%	-1.13%	-9.97%	-5.11%	-	-
Horiz. %	100.15%	99.12%	89.52%	84.46%	85.43%	94.89%	100.00%	-
Tax	-3,817	-3,650	-2,934	-1,889	-1,506	-1,741	-2,540	31.10%
YoY %	-4.58%	-24.40%	-55.32%	-25.43%	13.50%	31.46%	-	-
Horiz. %	150.28%	143.70%	115.51%	74.37%	59.29%	68.54%	100.00%	-
NP	25,695	25,561	23,446	23,001	23,669	26,223	26,929	-3.07%
YoY %	0.52%	9.02%	1.93%	-2.82%	-9.74%	-2.62%	-	-
Horiz. %	95.42%	94.92%	87.07%	85.41%	87.89%	97.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,695	25,561	23,446	23,001	23,669	26,223	26,929	-3.07%
YoY %	0.52%	9.02%	1.93%	-2.82%	-9.74%	-2.62%	-	-
Horiz. %	95.42%	94.92%	87.07%	85.41%	87.89%	97.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.93%	12.50%	11.12%	7.59%	5.98%	6.23%	8.62%	-
YoY %	3.44%	12.41%	46.51%	26.92%	-4.01%	-27.73%	-	-
Horiz. %	150.00%	145.01%	129.00%	88.05%	69.37%	72.27%	100.00%	-
Total Cost	144,573	144,870	139,425	133,756	128,307	124,221	127,282	8.83%
YoY %	-0.21%	3.91%	4.24%	4.25%	3.29%	-2.40%	-	-
Horiz. %	113.58%	113.82%	109.54%	105.09%	100.81%	97.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	221,593	214,983	213,446	207,472	203,604	197,594	197,604	7.91%
YoY %	3.07%	0.72%	2.88%	1.90%	3.04%	-0.01%	-	-
Horiz. %	112.14%	108.79%	108.02%	104.99%	103.04%	99.99%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	8,267	8,267	8,267	8,267	10,521	10,521	10,521	-14.81%
YoY %	0.00%	0.00%	0.00%	-21.42%	0.00%	0.00%	-	-
Horiz. %	78.58%	78.58%	78.58%	78.58%	100.00%	100.00%	100.00%	-
Div Payout %	32.17%	32.34%	35.26%	35.94%	44.45%	40.12%	39.07%	-
YoY %	-0.53%	-8.28%	-1.89%	-19.15%	10.79%	2.69%	-	-
Horiz. %	82.34%	82.77%	90.25%	91.99%	113.77%	102.69%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	221,593	214,983	213,446	207,472	203,604	197,594	197,604	7.91%
YoY %	3.07%	0.72%	2.88%	1.90%	3.04%	-0.01%	-	-
Horiz. %	112.14%	108.79%	108.02%	104.99%	103.04%	99.99%	100.00%	-
NOSH	75,116	75,168	75,157	75,171	75,130	75,131	75,134	-0.01%
YoY %	-0.07%	0.01%	-0.02%	0.05%	-0.00%	-0.00%	-	-
Horiz. %	99.98%	100.05%	100.03%	100.05%	99.99%	100.00%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	15.09%	15.00%	14.40%	14.67%	15.57%	17.43%	17.46%	-
YoY %	0.60%	4.17%	-1.84%	-5.78%	-10.67%	-0.17%	-	-
Horiz. %	86.43%	85.91%	82.47%	84.02%	89.18%	99.83%	100.00%	-
ROE	11.60%	11.89%	10.98%	11.09%	11.63%	13.27%	13.63%	-
YoY %	-2.44%	8.29%	-0.99%	-4.64%	-12.36%	-2.64%	-	-
Horiz. %	85.11%	87.23%	80.56%	81.36%	85.33%	97.36%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	226.67	226.73	216.71	208.53	202.28	200.24	205.25	6.82%
YoY %	-0.03%	4.62%	3.92%	3.09%	1.02%	-2.44%	-	-
Horiz. %	110.44%	110.47%	105.58%	101.60%	98.55%	97.56%	100.00%	-
EPS	34.21	34.00	31.20	30.60	31.50	34.90	35.84	-3.04%
YoY %	0.62%	8.97%	1.96%	-2.86%	-9.74%	-2.62%	-	-
Horiz. %	95.45%	94.87%	87.05%	85.38%	87.89%	97.38%	100.00%	-
DPS	11.00	11.00	11.00	11.00	14.00	14.00	14.00	-14.81%
YoY %	0.00%	0.00%	0.00%	-21.43%	0.00%	0.00%	-	-
Horiz. %	78.57%	78.57%	78.57%	78.57%	100.00%	100.00%	100.00%	-
NAPS	2.95	2.86	2.84	2.76	2.71	2.63	2.63	7.93%
YoY %	3.15%	0.70%	2.90%	1.85%	3.04%	0.00%	-	-
Horiz. %	112.17%	108.75%	107.98%	104.94%	103.04%	100.00%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 75,171
RPS	103.09	103.19	98.61	94.91	92.01	91.09	93.37	6.80%
YoY %	-0.10%	4.64%	3.90%	3.15%	1.01%	-2.44%	-	-
Horiz. %	110.41%	110.52%	105.61%	101.65%	98.54%	97.56%	100.00%	-
EPS	15.56	15.48	14.20	13.93	14.33	15.88	16.30	-3.04%
YoY %	0.52%	9.01%	1.94%	-2.79%	-9.76%	-2.58%	-	-
Horiz. %	95.46%	94.97%	87.12%	85.46%	87.91%	97.42%	100.00%	-
DPS	5.01	5.01	5.01	5.01	6.37	6.37	6.37	-14.75%
YoY %	0.00%	0.00%	0.00%	-21.35%	0.00%	0.00%	-	-
Horiz. %	78.65%	78.65%	78.65%	78.65%	100.00%	100.00%	100.00%	-
NAPS	1.3416	1.3016	1.2923	1.2561	1.2327	1.1963	1.1964	7.91%
YoY %	3.07%	0.72%	2.88%	1.90%	3.04%	-0.01%	-	-
Horiz. %	112.14%	108.79%	108.02%	104.99%	103.03%	99.99%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	1.70	1.72	1.76	1.80	1.89	1.95	2.00	-
P/RPS	0.75	0.76	0.81	0.86	0.93	0.97	0.97	-15.71%
YoY %	-1.32%	-6.17%	-5.81%	-7.53%	-4.12%	0.00%	-	-
Horiz. %	77.32%	78.35%	83.51%	88.66%	95.88%	100.00%	100.00%	-
P/EPS	4.97	5.06	5.64	5.88	6.00	5.59	5.58	-7.40%
YoY %	-1.78%	-10.28%	-4.08%	-2.00%	7.33%	0.18%	-	-
Horiz. %	89.07%	90.68%	101.08%	105.38%	107.53%	100.18%	100.00%	-
EY	20.12	19.77	17.73	17.00	16.67	17.90	17.92	8.00%
YoY %	1.77%	11.51%	4.29%	1.98%	-6.87%	-0.11%	-	-
Horiz. %	112.28%	110.32%	98.94%	94.87%	93.02%	99.89%	100.00%	-
DY	6.47	6.40	6.25	6.11	7.41	7.18	7.00	-5.09%
YoY %	1.09%	2.40%	2.29%	-17.54%	3.20%	2.57%	-	-
Horiz. %	92.43%	91.43%	89.29%	87.29%	105.86%	102.57%	100.00%	-
P/NAPS	0.58	0.60	0.62	0.65	0.70	0.74	0.76	-16.44%
YoY %	-3.33%	-3.23%	-4.62%	-7.14%	-5.41%	-2.63%	-	-
Horiz. %	76.32%	78.95%	81.58%	85.53%	92.11%	97.37%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	30/10/08	24/07/08	15/05/08	29/02/08	06/12/07	07/08/07	10/05/07	-
Price	1.43	1.84	1.82	1.70	1.80	1.80	2.11	-
P/RPS	0.63	0.81	0.84	0.82	0.89	0.90	1.03	-27.87%
YoY %	-22.22%	-3.57%	2.44%	-7.87%	-1.11%	-12.62%	-	-
Horiz. %	61.17%	78.64%	81.55%	79.61%	86.41%	87.38%	100.00%	-
P/EPS	4.18	5.41	5.83	5.56	5.71	5.16	5.89	-20.38%
YoY %	-22.74%	-7.20%	4.86%	-2.63%	10.66%	-12.39%	-	-
Horiz. %	70.97%	91.85%	98.98%	94.40%	96.94%	87.61%	100.00%	-
EY	23.92	18.48	17.14	18.00	17.50	19.39	16.99	25.53%
YoY %	29.44%	7.82%	-4.78%	2.86%	-9.75%	14.13%	-	-
Horiz. %	140.79%	108.77%	100.88%	105.94%	103.00%	114.13%	100.00%	-
DY	7.69	5.98	6.04	6.47	7.78	7.78	6.64	10.25%
YoY %	28.60%	-0.99%	-6.65%	-16.84%	0.00%	17.17%	-	-
Horiz. %	115.81%	90.06%	90.96%	97.44%	117.17%	117.17%	100.00%	-
P/NAPS	0.48	0.64	0.64	0.62	0.66	0.68	0.80	-28.79%
YoY %	-25.00%	0.00%	3.23%	-6.06%	-2.94%	-15.00%	-	-
Horiz. %	60.00%	80.00%	80.00%	77.50%	82.50%	85.00%	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