[NHFATT] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[NHFATT] NEW HOONG FATT HOLDINGS BHD
Announcement Date
28-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 72.36%
YoY- 4.66%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 162,504 163,798 167,164 150,420 128,408 114,897 119,825 5.20%
PBT 24,342 24,061 23,411 23,234 22,183 17,562 23,075 0.89%
Tax -3,168 -2,700 -2,222 -2,200 -2,419 -491 -2,774 2.23%
NP 21,174 21,361 21,189 21,034 19,764 17,071 20,301 0.70%
-
NP to SH 21,174 21,253 20,906 20,685 19,764 17,071 20,301 0.70%
-
Tax Rate 13.01% 11.22% 9.49% 9.47% 10.90% 2.80% 12.02% -
Total Cost 141,330 142,437 145,975 129,386 108,644 97,826 99,524 6.01%
-
Net Worth 303,634 263,783 245,731 232,255 221,687 203,709 178,883 9.20%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 2,254 2,254 2,254 2,254 2,254 2,255 2,254 0.00%
Div Payout % 10.65% 10.61% 10.78% 10.90% 11.41% 13.21% 11.11% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 303,634 263,783 245,731 232,255 221,687 203,709 178,883 9.20%
NOSH 75,157 75,152 75,147 75,163 75,148 75,169 75,161 -0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 13.03% 13.04% 12.68% 13.98% 15.39% 14.86% 16.94% -
ROE 6.97% 8.06% 8.51% 8.91% 8.92% 8.38% 11.35% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 216.22 217.96 222.45 200.12 170.87 152.85 159.42 5.20%
EPS 28.17 28.28 27.82 27.52 26.30 22.71 27.01 0.70%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 4.04 3.51 3.27 3.09 2.95 2.71 2.38 9.21%
Adjusted Per Share Value based on latest NOSH - 75,186
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 98.28 99.06 101.10 90.97 77.66 69.49 72.47 5.20%
EPS 12.81 12.85 12.64 12.51 11.95 10.32 12.28 0.70%
DPS 1.36 1.36 1.36 1.36 1.36 1.36 1.36 0.00%
NAPS 1.8364 1.5954 1.4862 1.4047 1.3408 1.232 1.0819 9.20%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.35 2.20 2.32 1.84 1.70 1.89 1.78 -
P/RPS 1.09 1.01 1.04 0.92 0.99 1.24 1.12 -0.45%
P/EPS 8.34 7.78 8.34 6.69 6.46 8.32 6.59 3.99%
EY 11.99 12.85 11.99 14.96 15.47 12.02 15.17 -3.84%
DY 1.28 1.36 1.29 1.63 1.76 1.59 1.69 -4.52%
P/NAPS 0.58 0.63 0.71 0.60 0.58 0.70 0.75 -4.18%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 10/11/11 28/10/10 28/10/09 30/10/08 06/12/07 14/11/06 -
Price 2.33 2.29 2.44 1.87 1.43 1.80 1.83 -
P/RPS 1.08 1.05 1.10 0.93 0.84 1.18 1.15 -1.04%
P/EPS 8.27 8.10 8.77 6.80 5.44 7.93 6.78 3.36%
EY 12.09 12.35 11.40 14.72 18.39 12.62 14.76 -3.26%
DY 1.29 1.31 1.23 1.60 2.10 1.67 1.64 -3.91%
P/NAPS 0.58 0.65 0.75 0.61 0.48 0.66 0.77 -4.60%

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