[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
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 170,268 170,431 162,871 156,757 151,976 150,444 154,211 6.80%
PBT 29,512 29,211 26,380 24,890 25,175 27,964 29,469 0.09%
Tax -3,817 -3,650 -2,934 -1,889 -1,506 -1,741 -2,540 31.10%
NP 25,695 25,561 23,446 23,001 23,669 26,223 26,929 -3.07%
-
NP to SH 25,695 25,561 23,446 23,001 23,669 26,223 26,929 -3.07%
-
Tax Rate 12.93% 12.50% 11.12% 7.59% 5.98% 6.23% 8.62% -
Total Cost 144,573 144,870 139,425 133,756 128,307 124,221 127,282 8.83%
-
Net Worth 221,593 214,983 213,446 207,472 203,604 197,594 197,604 7.91%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 8,267 8,267 8,267 8,267 10,521 10,521 10,521 -14.81%
Div Payout % 32.17% 32.34% 35.26% 35.94% 44.45% 40.12% 39.07% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 221,593 214,983 213,446 207,472 203,604 197,594 197,604 7.91%
NOSH 75,116 75,168 75,157 75,171 75,130 75,131 75,134 -0.01%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 15.09% 15.00% 14.40% 14.67% 15.57% 17.43% 17.46% -
ROE 11.60% 11.89% 10.98% 11.09% 11.63% 13.27% 13.63% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 226.67 226.73 216.71 208.53 202.28 200.24 205.25 6.82%
EPS 34.21 34.00 31.20 30.60 31.50 34.90 35.84 -3.04%
DPS 11.00 11.00 11.00 11.00 14.00 14.00 14.00 -14.81%
NAPS 2.95 2.86 2.84 2.76 2.71 2.63 2.63 7.93%
Adjusted Per Share Value based on latest NOSH - 75,171
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 102.98 103.08 98.50 94.81 91.92 90.99 93.27 6.80%
EPS 15.54 15.46 14.18 13.91 14.32 15.86 16.29 -3.08%
DPS 5.00 5.00 5.00 5.00 6.36 6.36 6.36 -14.78%
NAPS 1.3402 1.3002 1.2909 1.2548 1.2314 1.1951 1.1951 7.91%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
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%
P/EPS 4.97 5.06 5.64 5.88 6.00 5.59 5.58 -7.40%
EY 20.12 19.77 17.73 17.00 16.67 17.90 17.92 8.00%
DY 6.47 6.40 6.25 6.11 7.41 7.18 7.00 -5.09%
P/NAPS 0.58 0.60 0.62 0.65 0.70 0.74 0.76 -16.44%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
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%
P/EPS 4.18 5.41 5.83 5.56 5.71 5.16 5.89 -20.38%
EY 23.92 18.48 17.14 18.00 17.50 19.39 16.99 25.53%
DY 7.69 5.98 6.04 6.47 7.78 7.78 6.64 10.25%
P/NAPS 0.48 0.64 0.64 0.62 0.66 0.68 0.80 -28.79%

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