[NHFATT] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[NHFATT] NEW HOONG FATT HOLDINGS BHD
Announcement Date
23-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 9.9%
YoY- 25.06%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 154,211 155,950 149,593 131,145 116,893 110,079 108,012 6.11%
PBT 29,469 25,558 27,987 21,531 18,167 20,616 20,634 6.11%
Tax -2,540 -4,358 -5,371 -4,180 -4,293 -2,946 -2,573 -0.21%
NP 26,929 21,200 22,616 17,351 13,874 17,670 18,061 6.88%
-
NP to SH 26,929 21,200 22,616 17,351 13,874 17,670 18,061 6.88%
-
Tax Rate 8.62% 17.05% 19.19% 19.41% 23.63% 14.29% 12.47% -
Total Cost 127,282 134,750 126,977 113,794 103,019 92,409 89,951 5.95%
-
Net Worth 197,604 172,093 124,320 135,465 123,660 72,011 105,026 11.10%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 10,521 8,242 7,961 5,771 5,766 4,322 3,613 19.48%
Div Payout % 39.07% 38.88% 35.20% 33.26% 41.57% 24.46% 20.01% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 197,604 172,093 124,320 135,465 123,660 72,011 105,026 11.10%
NOSH 75,134 75,149 74,891 72,229 72,164 72,011 59,674 3.91%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 17.46% 13.59% 15.12% 13.23% 11.87% 16.05% 16.72% -
ROE 13.63% 12.32% 18.19% 12.81% 11.22% 24.54% 17.20% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 205.25 207.52 199.75 181.57 161.98 152.86 181.00 2.11%
EPS 35.84 28.21 30.20 24.02 19.23 24.54 30.27 2.85%
DPS 14.00 11.00 10.63 8.00 8.00 6.00 6.06 14.96%
NAPS 2.63 2.29 1.66 1.8755 1.7136 1.00 1.76 6.92%
Adjusted Per Share Value based on latest NOSH - 72,229
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 93.37 94.42 90.57 79.40 70.77 66.65 65.40 6.11%
EPS 16.30 12.84 13.69 10.51 8.40 10.70 10.94 6.86%
DPS 6.37 4.99 4.82 3.49 3.49 2.62 2.19 19.46%
NAPS 1.1964 1.0419 0.7527 0.8202 0.7487 0.436 0.6359 11.10%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.00 1.84 2.71 2.46 2.08 2.75 2.20 -
P/RPS 0.97 0.89 1.36 1.35 1.28 1.80 1.22 -3.74%
P/EPS 5.58 6.52 8.97 10.24 10.82 11.21 7.27 -4.31%
EY 17.92 15.33 11.14 9.77 9.24 8.92 13.76 4.49%
DY 7.00 5.98 3.92 3.25 3.85 2.18 2.75 16.84%
P/NAPS 0.76 0.80 1.63 1.31 1.21 2.75 1.25 -7.95%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 10/05/07 27/04/06 28/04/05 23/04/04 08/05/03 16/05/02 17/05/01 -
Price 2.11 1.95 2.52 2.39 2.00 2.78 2.63 -
P/RPS 1.03 0.94 1.26 1.32 1.23 1.82 1.45 -5.53%
P/EPS 5.89 6.91 8.34 9.95 10.40 11.33 8.69 -6.27%
EY 16.99 14.47 11.98 10.05 9.61 8.83 11.51 6.70%
DY 6.64 5.64 4.22 3.35 4.00 2.16 2.30 19.31%
P/NAPS 0.80 0.85 1.52 1.27 1.17 2.78 1.49 -9.84%

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