[NHFATT] YoY TTM Result on 30-Sep-2004 [#3]

Stock

[NHFATT] NEW HOONG FATT HOLDINGS BHD

Announcement Date

28-Oct-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

30-Sep-2004 [#3]

Profit Trend

QoQ- 9.41%

YoY- 42.14%

Quarter Report

NHFATT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
TTM Result
Revenue	151,976	159,488	151,563	144,115	122,615	112,188	109,505	5.61%
YoY %	-4.71%	5.23%	5.17%	17.53%	9.29%	2.45%	-	-
Horiz. %	138.78%	145.64%	138.41%	131.61%	111.97%	102.45%	100.00%	-
PBT	25,175	30,092	25,415	26,972	19,006	20,373	19,794	4.08%
YoY %	-16.34%	18.40%	-5.77%	41.91%	-6.71%	2.93%	-	-
Horiz. %	127.19%	152.03%	128.40%	136.26%	96.02%	102.93%	100.00%	-
Tax	-1,506	-3,961	-5,068	-5,188	-3,680	-4,199	-2,344	-7.10%
YoY %	61.98%	21.84%	2.31%	-40.98%	12.36%	-79.14%	-	-
Horiz. %	64.25%	168.98%	216.21%	221.33%	157.00%	179.14%	100.00%	-
NP	23,669	26,131	20,347	21,784	15,326	16,174	17,450	5.20%
YoY %	-9.42%	28.43%	-6.60%	42.14%	-5.24%	-7.31%	-	-
Horiz. %	135.64%	149.75%	116.60%	124.84%	87.83%	92.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,669	26,131	20,347	21,784	15,326	16,174	17,450	5.20%
YoY %	-9.42%	28.43%	-6.60%	42.14%	-5.24%	-7.31%	-	-
Horiz. %	135.64%	149.75%	116.60%	124.84%	87.83%	92.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.98%	13.16%	19.94%	19.23%	19.36%	20.61%	11.84%	-
YoY %	-54.56%	-34.00%	3.69%	-0.67%	-6.07%	74.07%	-	-
Horiz. %	50.51%	111.15%	168.41%	162.42%	163.51%	174.07%	100.00%	-
Total Cost	128,307	133,357	131,216	122,331	107,289	96,014	92,055	5.68%
YoY %	-3.79%	1.63%	7.26%	14.02%	11.74%	4.30%	-	-
Horiz. %	139.38%	144.87%	142.54%	132.89%	116.55%	104.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	203,604	178,802	129,000	109,135	125,761	72,084	110,101	10.78%
YoY %	13.87%	38.61%	18.20%	-13.22%	74.46%	-34.53%	-	-
Horiz. %	184.92%	162.40%	117.17%	99.12%	114.22%	65.47%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Dividend
Div	10,521	10,496	7,961	5,771	5,766	4,322	3,613	19.48%
YoY %	0.24%	31.84%	37.95%	0.09%	33.41%	19.62%	-	-
Horiz. %	291.20%	290.51%	220.34%	159.73%	159.59%	119.62%	100.00%	-
Div Payout %	44.45%	40.17%	39.13%	26.49%	37.63%	26.72%	20.71%	-
YoY %	10.65%	2.66%	47.72%	-29.60%	40.83%	29.02%	-	-
Horiz. %	214.63%	193.96%	188.94%	127.91%	181.70%	129.02%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Equity
Net Worth	203,604	178,802	129,000	109,135	125,761	72,084	110,101	10.78%
YoY %	13.87%	38.61%	18.20%	-13.22%	74.46%	-34.53%	-	-
Horiz. %	184.92%	162.40%	117.17%	99.12%	114.22%	65.47%	100.00%	-
NOSH	75,130	75,126	75,000	72,274	72,127	72,084	72,041	0.70%
YoY %	0.01%	0.17%	3.77%	0.20%	0.06%	0.06%	-	-
Horiz. %	104.29%	104.28%	104.11%	100.32%	100.12%	100.06%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Ratio Analysis
NP Margin	15.57%	16.38%	13.42%	15.12%	12.50%	14.42%	15.94%	-
YoY %	-4.95%	22.06%	-11.24%	20.96%	-13.31%	-9.54%	-	-
Horiz. %	97.68%	102.76%	84.19%	94.86%	78.42%	90.46%	100.00%	-
ROE	11.63%	14.61%	15.77%	19.96%	12.19%	22.44%	15.85%	-
YoY %	-20.40%	-7.36%	-20.99%	63.74%	-45.68%	41.58%	-	-
Horiz. %	73.38%	92.18%	99.50%	125.93%	76.91%	141.58%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Per Share
RPS	202.28	212.29	202.08	199.40	170.00	155.63	152.00	4.87%
YoY %	-4.72%	5.05%	1.34%	17.29%	9.23%	2.39%	-	-
Horiz. %	133.08%	139.66%	132.95%	131.18%	111.84%	102.39%	100.00%	-
EPS	31.50	34.78	27.13	30.14	21.25	22.44	24.22	4.47%
YoY %	-9.43%	28.20%	-9.99%	41.84%	-5.30%	-7.35%	-	-
Horiz. %	130.06%	143.60%	112.01%	124.44%	87.74%	92.65%	100.00%	-
DPS	14.00	14.00	10.62	8.00	8.00	6.00	5.02	18.63%
YoY %	0.00%	31.83%	32.75%	0.00%	33.33%	19.52%	-	-
Horiz. %	278.88%	278.88%	211.55%	159.36%	159.36%	119.52%	100.00%	-
NAPS	2.71	2.38	1.72	1.51	1.7436	1.00	1.5283	10.01%
YoY %	13.87%	38.37%	13.91%	-13.40%	74.36%	-34.57%	-	-
Horiz. %	177.32%	155.73%	112.54%	98.80%	114.09%	65.43%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Adjusted Per Share Value based on latest NOSH - 72,274
RPS	92.01	96.56	91.76	87.25	74.24	67.92	66.30	5.61%
YoY %	-4.71%	5.23%	5.17%	17.52%	9.31%	2.44%	-	-
Horiz. %	138.78%	145.64%	138.40%	131.60%	111.98%	102.44%	100.00%	-
EPS	14.33	15.82	12.32	13.19	9.28	9.79	10.57	5.20%
YoY %	-9.42%	28.41%	-6.60%	42.13%	-5.21%	-7.38%	-	-
Horiz. %	135.57%	149.67%	116.56%	124.79%	87.80%	92.62%	100.00%	-
DPS	6.37	6.36	4.82	3.49	3.49	2.62	2.19	19.46%
YoY %	0.16%	31.95%	38.11%	0.00%	33.21%	19.63%	-	-
Horiz. %	290.87%	290.41%	220.09%	159.36%	159.36%	119.63%	100.00%	-
NAPS	1.2327	1.0826	0.781	0.6608	0.7614	0.4364	0.6666	10.78%
YoY %	13.86%	38.62%	18.19%	-13.21%	74.47%	-34.53%	-	-
Horiz. %	184.92%	162.41%	117.16%	99.13%	114.22%	65.47%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	28/09/01	-
Price	1.89	1.78	2.06	2.66	2.12	2.10	2.02	-
P/RPS	0.93	0.84	1.02	1.33	1.25	1.35	1.33	-5.78%
YoY %	10.71%	-17.65%	-23.31%	6.40%	-7.41%	1.50%	-	-
Horiz. %	69.92%	63.16%	76.69%	100.00%	93.98%	101.50%	100.00%	-
P/EPS	6.00	5.12	7.59	8.83	9.98	9.36	8.34	-5.33%
YoY %	17.19%	-32.54%	-14.04%	-11.52%	6.62%	12.23%	-	-
Horiz. %	71.94%	61.39%	91.01%	105.88%	119.66%	112.23%	100.00%	-
EY	16.67	19.54	13.17	11.33	10.02	10.68	11.99	5.64%
YoY %	-14.69%	48.37%	16.24%	13.07%	-6.18%	-10.93%	-	-
Horiz. %	139.03%	162.97%	109.84%	94.50%	83.57%	89.07%	100.00%	-
DY	7.41	7.87	5.15	3.01	3.77	2.86	2.48	20.00%
YoY %	-5.84%	52.82%	71.10%	-20.16%	31.82%	15.32%	-	-
Horiz. %	298.79%	317.34%	207.66%	121.37%	152.02%	115.32%	100.00%	-
P/NAPS	0.70	0.75	1.20	1.76	1.22	2.10	1.32	-10.02%
YoY %	-6.67%	-37.50%	-31.82%	44.26%	-41.90%	59.09%	-	-
Horiz. %	53.03%	56.82%	90.91%	133.33%	92.42%	159.09%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Announcement Date
Date	06/12/07	14/11/06	26/10/05	28/10/04	05/11/03	21/10/02	22/10/01	-
Price	1.80	1.83	1.93	2.77	2.15	2.29	2.02	-
P/RPS	0.89	0.86	0.96	1.39	1.26	1.47	1.33	-6.47%
YoY %	3.49%	-10.42%	-30.94%	10.32%	-14.29%	10.53%	-	-
Horiz. %	66.92%	64.66%	72.18%	104.51%	94.74%	110.53%	100.00%	-
P/EPS	5.71	5.26	7.11	9.19	10.12	10.21	8.34	-6.11%
YoY %	8.56%	-26.02%	-22.63%	-9.19%	-0.88%	22.42%	-	-
Horiz. %	68.47%	63.07%	85.25%	110.19%	121.34%	122.42%	100.00%	-
EY	17.50	19.01	14.06	10.88	9.88	9.80	11.99	6.50%
YoY %	-7.94%	35.21%	29.23%	10.12%	0.82%	-18.27%	-	-
Horiz. %	145.95%	158.55%	117.26%	90.74%	82.40%	81.73%	100.00%	-
DY	7.78	7.65	5.50	2.89	3.72	2.62	2.48	20.98%
YoY %	1.70%	39.09%	90.31%	-22.31%	41.98%	5.65%	-	-
Horiz. %	313.71%	308.47%	221.77%	116.53%	150.00%	105.65%	100.00%	-
P/NAPS	0.66	0.77	1.12	1.83	1.23	2.29	1.32	-10.90%
YoY %	-14.29%	-31.25%	-38.80%	48.78%	-46.29%	73.48%	-	-
Horiz. %	50.00%	58.33%	84.85%	138.64%	93.18%	173.48%	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