[NHFATT] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[NHFATT] NEW HOONG FATT HOLDINGS BHD
Announcement Date
10-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 50.19%
YoY- 1.66%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 108,640 54,018 215,570 163,798 113,043 53,710 222,473 -38.01%
PBT 15,505 5,670 25,859 24,061 15,955 7,809 31,304 -37.42%
Tax -1,953 -1,575 -5,946 -2,700 -1,635 -640 -3,665 -34.29%
NP 13,552 4,095 19,913 21,361 14,320 7,169 27,639 -37.84%
-
NP to SH 13,552 4,095 19,805 21,253 14,151 7,082 27,254 -37.26%
-
Tax Rate 12.60% 27.78% 22.99% 11.22% 10.25% 8.20% 11.71% -
Total Cost 95,088 49,923 195,657 142,437 98,723 46,541 194,834 -38.03%
-
Net Worth 302,882 293,112 289,353 263,783 256,266 257,117 249,540 13.79%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 9,018 2,254 - - 9,771 -
Div Payout % - - 45.54% 10.61% - - 35.85% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 302,882 293,112 289,353 263,783 256,266 257,117 249,540 13.79%
NOSH 75,157 75,157 75,156 75,152 75,151 75,180 75,162 -0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 12.47% 7.58% 9.24% 13.04% 12.67% 13.35% 12.42% -
ROE 4.47% 1.40% 6.84% 8.06% 5.52% 2.75% 10.92% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 144.55 71.87 286.83 217.96 150.42 71.44 295.99 -38.01%
EPS 18.03 5.45 26.35 28.28 18.83 9.42 36.26 -37.26%
DPS 0.00 0.00 12.00 3.00 0.00 0.00 13.00 -
NAPS 4.03 3.90 3.85 3.51 3.41 3.42 3.32 13.80%
Adjusted Per Share Value based on latest NOSH - 75,153
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 65.71 32.67 130.38 99.06 68.37 32.48 134.55 -38.01%
EPS 8.20 2.48 11.98 12.85 8.56 4.28 16.48 -37.23%
DPS 0.00 0.00 5.45 1.36 0.00 0.00 5.91 -
NAPS 1.8318 1.7727 1.75 1.5954 1.5499 1.555 1.5092 13.79%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.25 2.44 2.30 2.20 2.32 2.42 2.30 -
P/RPS 1.56 3.39 0.80 1.01 1.54 3.39 0.78 58.80%
P/EPS 12.48 44.78 8.73 7.78 12.32 25.69 6.34 57.13%
EY 8.01 2.23 11.46 12.85 8.12 3.89 15.77 -36.36%
DY 0.00 0.00 5.22 1.36 0.00 0.00 5.65 -
P/NAPS 0.56 0.63 0.60 0.63 0.68 0.71 0.69 -13.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 02/08/12 03/05/12 27/02/12 10/11/11 28/07/11 05/05/11 28/02/11 -
Price 2.33 2.40 2.42 2.29 2.31 2.49 2.30 -
P/RPS 1.61 3.34 0.84 1.05 1.54 3.49 0.78 62.18%
P/EPS 12.92 44.05 9.18 8.10 12.27 26.43 6.34 60.80%
EY 7.74 2.27 10.89 12.35 8.15 3.78 15.77 -37.80%
DY 0.00 0.00 4.96 1.31 0.00 0.00 5.65 -
P/NAPS 0.58 0.62 0.63 0.65 0.68 0.73 0.69 -10.94%

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