[NHFATT] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[NHFATT] NEW HOONG FATT HOLDINGS BHD
Announcement Date
14-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -0.78%
YoY- -22.64%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 203,315 190,914 178,944 171,769 168,902 170,268 170,431 12.44%
PBT 25,729 22,652 20,135 21,196 21,601 29,512 29,211 -8.09%
Tax -3,484 -3,101 -2,938 -3,005 -3,320 -3,817 -3,650 -3.04%
NP 22,245 19,551 17,197 18,191 18,281 25,695 25,561 -8.82%
-
NP to SH 21,973 19,202 16,978 18,138 18,281 25,695 25,561 -9.56%
-
Tax Rate 13.54% 13.69% 14.59% 14.18% 15.37% 12.93% 12.50% -
Total Cost 181,070 171,363 161,747 153,578 150,621 144,573 144,870 15.98%
-
Net Worth 231,990 232,325 223,919 223,208 218,309 221,593 214,983 5.19%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 9,034 8,277 8,275 8,275 8,275 8,267 8,267 6.07%
Div Payout % 41.12% 43.11% 48.74% 45.63% 45.27% 32.17% 32.34% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 231,990 232,325 223,919 223,208 218,309 221,593 214,983 5.19%
NOSH 75,321 75,186 75,140 75,154 75,279 75,116 75,168 0.13%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.94% 10.24% 9.61% 10.59% 10.82% 15.09% 15.00% -
ROE 9.47% 8.27% 7.58% 8.13% 8.37% 11.60% 11.89% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 269.93 253.92 238.14 228.55 224.37 226.67 226.73 12.29%
EPS 29.17 25.54 22.59 24.13 24.28 34.21 34.00 -9.68%
DPS 12.00 11.00 11.00 11.00 11.00 11.00 11.00 5.95%
NAPS 3.08 3.09 2.98 2.97 2.90 2.95 2.86 5.05%
Adjusted Per Share Value based on latest NOSH - 75,154
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 123.10 115.59 108.34 104.00 102.26 103.09 103.19 12.44%
EPS 13.30 11.63 10.28 10.98 11.07 15.56 15.48 -9.59%
DPS 5.47 5.01 5.01 5.01 5.01 5.01 5.01 6.01%
NAPS 1.4046 1.4066 1.3557 1.3514 1.3218 1.3416 1.3016 5.19%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.25 1.84 1.71 1.59 1.60 1.70 1.72 -
P/RPS 0.83 0.72 0.72 0.70 0.71 0.75 0.76 6.03%
P/EPS 7.71 7.20 7.57 6.59 6.59 4.97 5.06 32.31%
EY 12.97 13.88 13.21 15.18 15.18 20.12 19.77 -24.44%
DY 5.33 5.98 6.43 6.92 6.88 6.47 6.40 -11.45%
P/NAPS 0.73 0.60 0.57 0.54 0.55 0.58 0.60 13.92%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 28/10/09 23/07/09 14/05/09 26/02/09 30/10/08 24/07/08 -
Price 2.40 1.87 1.80 1.77 1.58 1.43 1.84 -
P/RPS 0.89 0.74 0.76 0.77 0.70 0.63 0.81 6.46%
P/EPS 8.23 7.32 7.97 7.33 6.51 4.18 5.41 32.17%
EY 12.16 13.66 12.55 13.64 15.37 23.92 18.48 -24.29%
DY 5.00 5.88 6.11 6.21 6.96 7.69 5.98 -11.21%
P/NAPS 0.78 0.61 0.60 0.60 0.54 0.48 0.64 14.05%

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