[NHFATT] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[NHFATT] NEW HOONG FATT HOLDINGS BHD
Announcement Date
05-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 2.48%
YoY- 22.62%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 215,570 219,107 225,123 223,338 222,473 220,059 217,094 -0.46%
PBT 25,859 31,954 31,254 31,923 31,304 25,906 28,416 -6.07%
Tax -5,946 -4,143 -4,277 -3,571 -3,665 -3,506 -3,409 44.75%
NP 19,913 27,811 26,977 28,352 27,639 22,400 25,007 -14.05%
-
NP to SH 19,805 27,601 26,588 27,931 27,254 22,194 24,789 -13.86%
-
Tax Rate 22.99% 12.97% 13.68% 11.19% 11.71% 13.53% 12.00% -
Total Cost 195,657 191,296 198,146 194,986 194,834 197,659 192,087 1.23%
-
Net Worth 289,113 263,788 256,166 257,117 249,412 245,815 239,805 13.23%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 9,013 9,767 9,767 9,767 9,767 9,034 9,034 -0.15%
Div Payout % 45.51% 35.39% 36.74% 34.97% 35.84% 40.71% 36.45% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 289,113 263,788 256,166 257,117 249,412 245,815 239,805 13.23%
NOSH 75,157 75,153 75,122 75,180 75,124 75,172 75,174 -0.01%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 9.24% 12.69% 11.98% 12.69% 12.42% 10.18% 11.52% -
ROE 6.85% 10.46% 10.38% 10.86% 10.93% 9.03% 10.34% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 287.07 291.55 299.68 297.07 296.14 292.74 288.79 -0.39%
EPS 26.37 36.73 35.39 37.15 36.28 29.52 32.98 -13.81%
DPS 12.00 13.00 13.00 13.00 13.00 12.00 12.00 0.00%
NAPS 3.85 3.51 3.41 3.42 3.32 3.27 3.19 13.31%
Adjusted Per Share Value based on latest NOSH - 75,180
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 130.52 132.66 136.30 135.22 134.70 133.23 131.44 -0.46%
EPS 11.99 16.71 16.10 16.91 16.50 13.44 15.01 -13.87%
DPS 5.46 5.91 5.91 5.91 5.91 5.47 5.47 -0.12%
NAPS 1.7504 1.5971 1.551 1.5567 1.5101 1.4883 1.4519 13.23%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.30 2.20 2.32 2.42 2.30 2.32 2.09 -
P/RPS 0.80 0.75 0.77 0.81 0.78 0.79 0.72 7.25%
P/EPS 8.72 5.99 6.55 6.51 6.34 7.86 6.34 23.60%
EY 11.47 16.69 15.26 15.35 15.77 12.73 15.78 -19.11%
DY 5.22 5.91 5.60 5.37 5.65 5.17 5.74 -6.11%
P/NAPS 0.60 0.63 0.68 0.71 0.69 0.71 0.66 -6.14%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 10/11/11 28/07/11 05/05/11 28/02/11 28/10/10 29/07/10 -
Price 2.42 2.29 2.31 2.49 2.30 2.44 2.29 -
P/RPS 0.84 0.79 0.77 0.84 0.78 0.83 0.79 4.16%
P/EPS 9.18 6.24 6.53 6.70 6.34 8.26 6.94 20.43%
EY 10.90 16.04 15.32 14.92 15.77 12.10 14.40 -16.90%
DY 4.96 5.68 5.63 5.22 5.65 4.92 5.24 -3.58%
P/NAPS 0.63 0.65 0.68 0.73 0.69 0.75 0.72 -8.49%

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