[NHFATT] YoY TTM Result on 30-Jun-2003 [#2]

Stock

[NHFATT] NEW HOONG FATT HOLDINGS BHD

Announcement Date

24-Jul-2003

Admission Sponsor

Sponsor

Financial Year

31-Dec-2003

Quarter

30-Jun-2003 [#2]

Profit Trend

QoQ- 1.36%

YoY- -18.14%

Quarter Report

NHFATT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
TTM Result
Revenue	156,444	151,002	138,955	119,763	110,630	108,944	98,849	7.94%
YoY %	3.60%	8.67%	16.02%	8.26%	1.55%	10.21%	-	-
Horiz. %	158.27%	152.76%	140.57%	121.16%	111.92%	110.21%	100.00%	-
PBT	26,072	27,036	24,429	17,875	20,881	20,283	19,445	5.00%
YoY %	-3.57%	10.67%	36.67%	-14.40%	2.95%	4.31%	-	-
Horiz. %	134.08%	139.04%	125.63%	91.93%	107.38%	104.31%	100.00%	-
Tax	-3,946	-5,623	-4,518	-3,812	-3,701	-2,462	-1,302	20.28%
YoY %	29.82%	-24.46%	-18.52%	-3.00%	-50.32%	-89.09%	-	-
Horiz. %	303.07%	431.87%	347.00%	292.78%	284.25%	189.09%	100.00%	-
NP	22,126	21,413	19,911	14,063	17,180	17,821	18,143	3.36%
YoY %	3.33%	7.54%	41.58%	-18.14%	-3.60%	-1.77%	-	-
Horiz. %	121.95%	118.02%	109.74%	77.51%	94.69%	98.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,126	21,413	19,911	14,063	17,180	17,821	18,143	3.36%
YoY %	3.33%	7.54%	41.58%	-18.14%	-3.60%	-1.77%	-	-
Horiz. %	121.95%	118.02%	109.74%	77.51%	94.69%	98.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.14%	20.80%	18.49%	21.33%	17.72%	12.14%	6.70%	-
YoY %	-27.21%	12.49%	-13.31%	20.37%	45.96%	81.19%	-	-
Horiz. %	225.97%	310.45%	275.97%	318.36%	264.48%	181.19%	100.00%	-
Total Cost	134,318	129,589	119,044	105,700	93,450	91,123	80,706	8.85%
YoY %	3.65%	8.86%	12.62%	13.11%	2.55%	12.91%	-	-
Horiz. %	166.43%	160.57%	147.50%	130.97%	115.79%	112.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	175,800	129,551	103,313	121,591	72,026	106,284	80,200	13.96%
YoY %	35.70%	25.40%	-15.03%	68.82%	-32.23%	32.52%	-	-
Horiz. %	219.20%	161.53%	128.82%	151.61%	89.81%	132.52%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	8,242	7,961	5,771	5,766	4,322	3,613	2,394	22.86%
YoY %	3.53%	37.95%	0.09%	33.41%	19.62%	50.92%	-	-
Horiz. %	344.28%	332.54%	241.06%	240.85%	180.53%	150.92%	100.00%	-
Div Payout %	37.25%	37.18%	28.99%	41.01%	25.16%	20.28%	13.20%	-
YoY %	0.19%	28.25%	-29.31%	63.00%	24.06%	53.64%	-	-
Horiz. %	282.20%	281.67%	219.62%	310.68%	190.61%	153.64%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	175,800	129,551	103,313	121,591	72,026	106,284	80,200	13.96%
YoY %	35.70%	25.40%	-15.03%	68.82%	-32.23%	32.52%	-	-
Horiz. %	219.20%	161.53%	128.82%	151.61%	89.81%	132.52%	100.00%	-
NOSH	75,128	74,885	72,247	72,067	72,026	72,037	40,100	11.02%
YoY %	0.32%	3.65%	0.25%	0.06%	-0.02%	79.64%	-	-
Horiz. %	187.35%	186.75%	180.17%	179.72%	179.62%	179.64%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	14.14%	14.18%	14.33%	11.74%	15.53%	16.36%	18.35%	-
YoY %	-0.28%	-1.05%	22.06%	-24.40%	-5.07%	-10.84%	-	-
Horiz. %	77.06%	77.28%	78.09%	63.98%	84.63%	89.16%	100.00%	-
ROE	12.59%	16.53%	19.27%	11.57%	23.85%	16.77%	22.62%	-
YoY %	-23.84%	-14.22%	66.55%	-51.49%	42.22%	-25.86%	-	-
Horiz. %	55.66%	73.08%	85.19%	51.15%	105.44%	74.14%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	208.24	201.64	192.33	166.18	153.60	151.23	246.51	-2.77%
YoY %	3.27%	4.84%	15.74%	8.19%	1.57%	-38.65%	-	-
Horiz. %	84.48%	81.80%	78.02%	67.41%	62.31%	61.35%	100.00%	-
EPS	29.45	28.59	27.56	19.51	23.85	24.74	45.24	-6.90%
YoY %	3.01%	3.74%	41.26%	-18.20%	-3.60%	-45.31%	-	-
Horiz. %	65.10%	63.20%	60.92%	43.13%	52.72%	54.69%	100.00%	-
DPS	11.00	10.63	8.00	8.00	6.00	5.02	6.00	10.62%
YoY %	3.48%	32.88%	0.00%	33.33%	19.52%	-16.33%	-	-
Horiz. %	183.33%	177.17%	133.33%	133.33%	100.00%	83.67%	100.00%	-
NAPS	2.34	1.73	1.43	1.6872	1.00	1.4754	2.00	2.65%
YoY %	35.26%	20.98%	-15.24%	68.72%	-32.22%	-26.23%	-	-
Horiz. %	117.00%	86.50%	71.50%	84.36%	50.00%	73.77%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 72,067
RPS	94.62	91.33	84.04	72.43	66.91	65.89	59.78	7.95%
YoY %	3.60%	8.67%	16.03%	8.25%	1.55%	10.22%	-	-
Horiz. %	158.28%	152.78%	140.58%	121.16%	111.93%	110.22%	100.00%	-
EPS	13.38	12.95	12.04	8.51	10.39	10.78	10.97	3.36%
YoY %	3.32%	7.56%	41.48%	-18.09%	-3.62%	-1.73%	-	-
Horiz. %	121.97%	118.05%	109.75%	77.58%	94.71%	98.27%	100.00%	-
DPS	4.99	4.82	3.49	3.49	2.61	2.19	1.45	22.86%
YoY %	3.53%	38.11%	0.00%	33.72%	19.18%	51.03%	-	-
Horiz. %	344.14%	332.41%	240.69%	240.69%	180.00%	151.03%	100.00%	-
NAPS	1.0632	0.7835	0.6248	0.7354	0.4356	0.6428	0.485	13.96%
YoY %	35.70%	25.40%	-15.04%	68.82%	-32.23%	32.54%	-	-
Horiz. %	219.22%	161.55%	128.82%	151.63%	89.81%	132.54%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	1.72	2.38	2.20	2.08	2.30	2.43	5.20	-
P/RPS	0.83	1.18	1.14	1.25	1.50	1.61	2.11	-14.39%
YoY %	-29.66%	3.51%	-8.80%	-16.67%	-6.83%	-23.70%	-	-
Horiz. %	39.34%	55.92%	54.03%	59.24%	71.09%	76.30%	100.00%	-
P/EPS	5.84	8.32	7.98	10.66	9.64	9.82	11.49	-10.66%
YoY %	-29.81%	4.26%	-25.14%	10.58%	-1.83%	-14.53%	-	-
Horiz. %	50.83%	72.41%	69.45%	92.78%	83.90%	85.47%	100.00%	-
EY	17.12	12.01	12.53	9.38	10.37	10.18	8.70	11.93%
YoY %	42.55%	-4.15%	33.58%	-9.55%	1.87%	17.01%	-	-
Horiz. %	196.78%	138.05%	144.02%	107.82%	119.20%	117.01%	100.00%	-
DY	6.40	4.47	3.64	3.85	2.61	2.06	1.15	33.10%
YoY %	43.18%	22.80%	-5.45%	47.51%	26.70%	79.13%	-	-
Horiz. %	556.52%	388.70%	316.52%	334.78%	226.96%	179.13%	100.00%	-
P/NAPS	0.74	1.38	1.54	1.23	2.30	1.65	2.60	-18.88%
YoY %	-46.38%	-10.39%	25.20%	-46.52%	39.39%	-36.54%	-	-
Horiz. %	28.46%	53.08%	59.23%	47.31%	88.46%	63.46%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	27/07/06	27/07/05	29/07/04	24/07/03	22/07/02	23/07/01	21/07/00	-
Price	1.70	2.30	2.31	2.13	2.20	2.33	3.90	-
P/RPS	0.82	1.14	1.20	1.28	1.43	1.54	1.58	-10.35%
YoY %	-28.07%	-5.00%	-6.25%	-10.49%	-7.14%	-2.53%	-	-
Horiz. %	51.90%	72.15%	75.95%	81.01%	90.51%	97.47%	100.00%	-
P/EPS	5.77	8.04	8.38	10.92	9.22	9.42	8.62	-6.46%
YoY %	-28.23%	-4.06%	-23.26%	18.44%	-2.12%	9.28%	-	-
Horiz. %	66.94%	93.27%	97.22%	126.68%	106.96%	109.28%	100.00%	-
EY	17.32	12.43	11.93	9.16	10.84	10.62	11.60	6.90%
YoY %	39.34%	4.19%	30.24%	-15.50%	2.07%	-8.45%	-	-
Horiz. %	149.31%	107.16%	102.84%	78.97%	93.45%	91.55%	100.00%	-
DY	6.47	4.62	3.46	3.76	2.73	2.15	1.54	27.01%
YoY %	40.04%	33.53%	-7.98%	37.73%	26.98%	39.61%	-	-
Horiz. %	420.13%	300.00%	224.68%	244.16%	177.27%	139.61%	100.00%	-
P/NAPS	0.73	1.33	1.62	1.26	2.20	1.58	1.95	-15.09%
YoY %	-45.11%	-17.90%	28.57%	-42.73%	39.24%	-18.97%	-	-
Horiz. %	37.44%	68.21%	83.08%	64.62%	112.82%	81.03%	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