[NHFATT] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[NHFATT] NEW HOONG FATT HOLDINGS BHD
Announcement Date
27-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -5.32%
YoY- 7.54%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 170,431 150,444 156,444 151,002 138,955 119,763 110,630 7.46%
PBT 29,211 27,964 26,072 27,036 24,429 17,875 20,881 5.74%
Tax -3,650 -1,741 -3,946 -5,623 -4,518 -3,812 -3,701 -0.23%
NP 25,561 26,223 22,126 21,413 19,911 14,063 17,180 6.83%
-
NP to SH 25,561 26,223 22,126 21,413 19,911 14,063 17,180 6.83%
-
Tax Rate 12.50% 6.23% 15.14% 20.80% 18.49% 21.33% 17.72% -
Total Cost 144,870 124,221 134,318 129,589 119,044 105,700 93,450 7.57%
-
Net Worth 214,983 197,594 175,800 129,551 103,313 121,591 72,026 19.97%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 8,267 10,521 8,242 7,961 5,771 5,766 4,322 11.40%
Div Payout % 32.34% 40.12% 37.25% 37.18% 28.99% 41.01% 25.16% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 214,983 197,594 175,800 129,551 103,313 121,591 72,026 19.97%
NOSH 75,168 75,131 75,128 74,885 72,247 72,067 72,026 0.71%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 15.00% 17.43% 14.14% 14.18% 14.33% 11.74% 15.53% -
ROE 11.89% 13.27% 12.59% 16.53% 19.27% 11.57% 23.85% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 226.73 200.24 208.24 201.64 192.33 166.18 153.60 6.69%
EPS 34.00 34.90 29.45 28.59 27.56 19.51 23.85 6.08%
DPS 11.00 14.00 11.00 10.63 8.00 8.00 6.00 10.61%
NAPS 2.86 2.63 2.34 1.73 1.43 1.6872 1.00 19.12%
Adjusted Per Share Value based on latest NOSH - 74,885
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 103.19 91.09 94.72 91.42 84.13 72.51 66.98 7.46%
EPS 15.48 15.88 13.40 12.96 12.06 8.51 10.40 6.84%
DPS 5.01 6.37 4.99 4.82 3.49 3.49 2.62 11.39%
NAPS 1.3016 1.1963 1.0644 0.7844 0.6255 0.7362 0.4361 19.97%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.72 1.95 1.72 2.38 2.20 2.08 2.30 -
P/RPS 0.76 0.97 0.83 1.18 1.14 1.25 1.50 -10.70%
P/EPS 5.06 5.59 5.84 8.32 7.98 10.66 9.64 -10.17%
EY 19.77 17.90 17.12 12.01 12.53 9.38 10.37 11.34%
DY 6.40 7.18 6.40 4.47 3.64 3.85 2.61 16.10%
P/NAPS 0.60 0.74 0.74 1.38 1.54 1.23 2.30 -20.04%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 24/07/08 07/08/07 27/07/06 27/07/05 29/07/04 24/07/03 22/07/02 -
Price 1.84 1.80 1.70 2.30 2.31 2.13 2.20 -
P/RPS 0.81 0.90 0.82 1.14 1.20 1.28 1.43 -9.03%
P/EPS 5.41 5.16 5.77 8.04 8.38 10.92 9.22 -8.49%
EY 18.48 19.39 17.32 12.43 11.93 9.16 10.84 9.28%
DY 5.98 7.78 6.47 4.62 3.46 3.76 2.73 13.94%
P/NAPS 0.64 0.68 0.73 1.33 1.62 1.26 2.20 -18.58%

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