[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

NHFATT interim-Q109.pdf

Latest QR

Upcoming QR

NHFATT's Result

NHFATT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	203,315	190,914	178,944	171,769	168,902	170,268	170,431	12.44%
YoY %	6.50%	6.69%	4.18%	1.70%	-0.80%	-0.10%	-	-
Horiz. %	119.29%	112.02%	104.99%	100.79%	99.10%	99.90%	100.00%	-
PBT	25,729	22,652	20,135	21,196	21,601	29,512	29,211	-8.09%
YoY %	13.58%	12.50%	-5.01%	-1.87%	-26.81%	1.03%	-	-
Horiz. %	88.08%	77.55%	68.93%	72.56%	73.95%	101.03%	100.00%	-
Tax	-3,484	-3,101	-2,938	-3,005	-3,320	-3,817	-3,650	-3.04%
YoY %	-12.35%	-5.55%	2.23%	9.49%	13.02%	-4.58%	-	-
Horiz. %	95.45%	84.96%	80.49%	82.33%	90.96%	104.58%	100.00%	-
NP	22,245	19,551	17,197	18,191	18,281	25,695	25,561	-8.82%
YoY %	13.78%	13.69%	-5.46%	-0.49%	-28.85%	0.52%	-	-
Horiz. %	87.03%	76.49%	67.28%	71.17%	71.52%	100.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,973	19,202	16,978	18,138	18,281	25,695	25,561	-9.56%
YoY %	14.43%	13.10%	-6.40%	-0.78%	-28.85%	0.52%	-	-
Horiz. %	85.96%	75.12%	66.42%	70.96%	71.52%	100.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.54%	13.69%	14.59%	14.18%	15.37%	12.93%	12.50%	-
YoY %	-1.10%	-6.17%	2.89%	-7.74%	18.87%	3.44%	-	-
Horiz. %	108.32%	109.52%	116.72%	113.44%	122.96%	103.44%	100.00%	-
Total Cost	181,070	171,363	161,747	153,578	150,621	144,573	144,870	15.98%
YoY %	5.66%	5.95%	5.32%	1.96%	4.18%	-0.21%	-	-
Horiz. %	124.99%	118.29%	111.65%	106.01%	103.97%	99.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	231,990	232,325	223,919	223,208	218,309	221,593	214,983	5.19%
YoY %	-0.14%	3.75%	0.32%	2.24%	-1.48%	3.07%	-	-
Horiz. %	107.91%	108.07%	104.16%	103.83%	101.55%	103.07%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	9,034	8,277	8,275	8,275	8,275	8,267	8,267	6.07%
YoY %	9.15%	0.02%	0.00%	0.00%	0.10%	0.00%	-	-
Horiz. %	109.28%	100.12%	100.10%	100.10%	100.10%	100.00%	100.00%	-
Div Payout %	41.12%	43.11%	48.74%	45.63%	45.27%	32.17%	32.34%	-
YoY %	-4.62%	-11.55%	6.82%	0.80%	40.72%	-0.53%	-	-
Horiz. %	127.15%	133.30%	150.71%	141.09%	139.98%	99.47%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	231,990	232,325	223,919	223,208	218,309	221,593	214,983	5.19%
YoY %	-0.14%	3.75%	0.32%	2.24%	-1.48%	3.07%	-	-
Horiz. %	107.91%	108.07%	104.16%	103.83%	101.55%	103.07%	100.00%	-
NOSH	75,321	75,186	75,140	75,154	75,279	75,116	75,168	0.13%
YoY %	0.18%	0.06%	-0.02%	-0.17%	0.22%	-0.07%	-	-
Horiz. %	100.20%	100.02%	99.96%	99.98%	100.15%	99.93%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	10.94%	10.24%	9.61%	10.59%	10.82%	15.09%	15.00%	-
YoY %	6.84%	6.56%	-9.25%	-2.13%	-28.30%	0.60%	-	-
Horiz. %	72.93%	68.27%	64.07%	70.60%	72.13%	100.60%	100.00%	-
ROE	9.47%	8.27%	7.58%	8.13%	8.37%	11.60%	11.89%	-
YoY %	14.51%	9.10%	-6.77%	-2.87%	-27.84%	-2.44%	-	-
Horiz. %	79.65%	69.55%	63.75%	68.38%	70.40%	97.56%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	269.93	253.92	238.14	228.55	224.37	226.67	226.73	12.29%
YoY %	6.31%	6.63%	4.20%	1.86%	-1.01%	-0.03%	-	-
Horiz. %	119.05%	111.99%	105.03%	100.80%	98.96%	99.97%	100.00%	-
EPS	29.17	25.54	22.59	24.13	24.28	34.21	34.00	-9.68%
YoY %	14.21%	13.06%	-6.38%	-0.62%	-29.03%	0.62%	-	-
Horiz. %	85.79%	75.12%	66.44%	70.97%	71.41%	100.62%	100.00%	-
DPS	12.00	11.00	11.00	11.00	11.00	11.00	11.00	5.95%
YoY %	9.09%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	109.09%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.08	3.09	2.98	2.97	2.90	2.95	2.86	5.05%
YoY %	-0.32%	3.69%	0.34%	2.41%	-1.69%	3.15%	-	-
Horiz. %	107.69%	108.04%	104.20%	103.85%	101.40%	103.15%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 75,154
RPS	122.96	115.46	108.23	103.89	102.15	102.98	103.08	12.43%
YoY %	6.50%	6.68%	4.18%	1.70%	-0.81%	-0.10%	-	-
Horiz. %	119.29%	112.01%	105.00%	100.79%	99.10%	99.90%	100.00%	-
EPS	13.29	11.61	10.27	10.97	11.06	15.54	15.46	-9.56%
YoY %	14.47%	13.05%	-6.38%	-0.81%	-28.83%	0.52%	-	-
Horiz. %	85.96%	75.10%	66.43%	70.96%	71.54%	100.52%	100.00%	-
DPS	5.46	5.01	5.01	5.01	5.01	5.00	5.00	6.02%
YoY %	8.98%	0.00%	0.00%	0.00%	0.20%	0.00%	-	-
Horiz. %	109.20%	100.20%	100.20%	100.20%	100.20%	100.00%	100.00%	-
NAPS	1.4031	1.4051	1.3543	1.35	1.3203	1.3402	1.3002	5.19%
YoY %	-0.14%	3.75%	0.32%	2.25%	-1.48%	3.08%	-	-
Horiz. %	107.91%	108.07%	104.16%	103.83%	101.55%	103.08%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	15.28%	0.00%	2.86%	-1.41%	-5.33%	-1.32%	-	-
Horiz. %	109.21%	94.74%	94.74%	92.11%	93.42%	98.68%	100.00%	-
P/EPS	7.71	7.20	7.57	6.59	6.59	4.97	5.06	32.31%
YoY %	7.08%	-4.89%	14.87%	0.00%	32.60%	-1.78%	-	-
Horiz. %	152.37%	142.29%	149.60%	130.24%	130.24%	98.22%	100.00%	-
EY	12.97	13.88	13.21	15.18	15.18	20.12	19.77	-24.44%
YoY %	-6.56%	5.07%	-12.98%	0.00%	-24.55%	1.77%	-	-
Horiz. %	65.60%	70.21%	66.82%	76.78%	76.78%	101.77%	100.00%	-
DY	5.33	5.98	6.43	6.92	6.88	6.47	6.40	-11.45%
YoY %	-10.87%	-7.00%	-7.08%	0.58%	6.34%	1.09%	-	-
Horiz. %	83.28%	93.44%	100.47%	108.12%	107.50%	101.09%	100.00%	-
P/NAPS	0.73	0.60	0.57	0.54	0.55	0.58	0.60	13.92%
YoY %	21.67%	5.26%	5.56%	-1.82%	-5.17%	-3.33%	-	-
Horiz. %	121.67%	100.00%	95.00%	90.00%	91.67%	96.67%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
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%
YoY %	20.27%	-2.63%	-1.30%	10.00%	11.11%	-22.22%	-	-
Horiz. %	109.88%	91.36%	93.83%	95.06%	86.42%	77.78%	100.00%	-
P/EPS	8.23	7.32	7.97	7.33	6.51	4.18	5.41	32.17%
YoY %	12.43%	-8.16%	8.73%	12.60%	55.74%	-22.74%	-	-
Horiz. %	152.13%	135.30%	147.32%	135.49%	120.33%	77.26%	100.00%	-
EY	12.16	13.66	12.55	13.64	15.37	23.92	18.48	-24.29%
YoY %	-10.98%	8.84%	-7.99%	-11.26%	-35.74%	29.44%	-	-
Horiz. %	65.80%	73.92%	67.91%	73.81%	83.17%	129.44%	100.00%	-
DY	5.00	5.88	6.11	6.21	6.96	7.69	5.98	-11.21%
YoY %	-14.97%	-3.76%	-1.61%	-10.78%	-9.49%	28.60%	-	-
Horiz. %	83.61%	98.33%	102.17%	103.85%	116.39%	128.60%	100.00%	-
P/NAPS	0.78	0.61	0.60	0.60	0.54	0.48	0.64	14.05%
YoY %	27.87%	1.67%	0.00%	11.11%	12.50%	-25.00%	-	-
Horiz. %	121.88%	95.31%	93.75%	93.75%	84.38%	75.00%	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