[NHFATT] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[NHFATT] NEW HOONG FATT HOLDINGS BHD
Announcement Date
13-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 3.67%
YoY- 25.59%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 222,473 220,059 217,094 210,623 203,315 190,914 178,944 15.57%
PBT 31,304 25,906 28,416 27,024 25,729 22,652 20,135 34.09%
Tax -3,665 -3,506 -3,409 -3,975 -3,484 -3,101 -2,938 15.83%
NP 27,639 22,400 25,007 23,049 22,245 19,551 17,197 37.08%
-
NP to SH 27,254 22,194 24,789 22,779 21,973 19,202 16,978 36.97%
-
Tax Rate 11.71% 13.53% 12.00% 14.71% 13.54% 13.69% 14.59% -
Total Cost 194,834 197,659 192,087 187,574 181,070 171,363 161,747 13.17%
-
Net Worth 249,412 245,815 239,805 237,556 231,990 232,325 223,919 7.43%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 9,767 9,034 9,034 9,034 9,034 8,277 8,275 11.65%
Div Payout % 35.84% 40.71% 36.45% 39.66% 41.12% 43.11% 48.74% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 249,412 245,815 239,805 237,556 231,990 232,325 223,919 7.43%
NOSH 75,124 75,172 75,174 75,176 75,321 75,186 75,140 -0.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 12.42% 10.18% 11.52% 10.94% 10.94% 10.24% 9.61% -
ROE 10.93% 9.03% 10.34% 9.59% 9.47% 8.27% 7.58% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 296.14 292.74 288.79 280.17 269.93 253.92 238.14 15.59%
EPS 36.28 29.52 32.98 30.30 29.17 25.54 22.59 37.02%
DPS 13.00 12.00 12.00 12.00 12.00 11.00 11.00 11.74%
NAPS 3.32 3.27 3.19 3.16 3.08 3.09 2.98 7.44%
Adjusted Per Share Value based on latest NOSH - 75,176
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 134.70 133.23 131.44 127.52 123.10 115.59 108.34 15.57%
EPS 16.50 13.44 15.01 13.79 13.30 11.63 10.28 36.96%
DPS 5.91 5.47 5.47 5.47 5.47 5.01 5.01 11.60%
NAPS 1.5101 1.4883 1.4519 1.4383 1.4046 1.4066 1.3557 7.43%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.30 2.32 2.09 2.26 2.25 1.84 1.71 -
P/RPS 0.78 0.79 0.72 0.81 0.83 0.72 0.72 5.46%
P/EPS 6.34 7.86 6.34 7.46 7.71 7.20 7.57 -11.12%
EY 15.77 12.73 15.78 13.41 12.97 13.88 13.21 12.49%
DY 5.65 5.17 5.74 5.31 5.33 5.98 6.43 -8.23%
P/NAPS 0.69 0.71 0.66 0.72 0.73 0.60 0.57 13.54%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 28/10/10 29/07/10 13/05/10 25/02/10 28/10/09 23/07/09 -
Price 2.30 2.44 2.29 2.25 2.40 1.87 1.80 -
P/RPS 0.78 0.83 0.79 0.80 0.89 0.74 0.76 1.74%
P/EPS 6.34 8.26 6.94 7.43 8.23 7.32 7.97 -14.11%
EY 15.77 12.10 14.40 13.47 12.16 13.66 12.55 16.39%
DY 5.65 4.92 5.24 5.33 5.00 5.88 6.11 -5.07%
P/NAPS 0.69 0.75 0.72 0.71 0.78 0.61 0.60 9.73%

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