[NHFATT] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[NHFATT] NEW HOONG FATT HOLDINGS BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 31.53%
YoY- 42.48%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 114,494 77,071 37,456 146,614 109,545 72,683 34,477 122.42%
PBT 18,114 12,247 5,603 27,899 20,598 13,110 5,515 120.79%
Tax -3,159 -2,167 -750 -5,405 -3,496 -1,949 -784 153.00%
NP 14,955 10,080 4,853 22,494 17,102 11,161 4,731 115.23%
-
NP to SH 14,955 10,080 4,853 22,494 17,102 11,161 4,731 115.23%
-
Tax Rate 17.44% 17.69% 13.39% 19.37% 16.97% 14.87% 14.22% -
Total Cost 99,539 66,991 32,603 124,120 92,443 61,522 29,746 123.55%
-
Net Worth 128,870 129,653 124,320 115,724 109,146 103,369 135,465 -3.26%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 7,956 - - - -
Div Payout % - - - 35.37% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 128,870 129,653 124,320 115,724 109,146 103,369 135,465 -3.26%
NOSH 74,924 74,944 74,891 72,327 72,282 72,286 72,229 2.46%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 13.06% 13.08% 12.96% 15.34% 15.61% 15.36% 13.72% -
ROE 11.60% 7.77% 3.90% 19.44% 15.67% 10.80% 3.49% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 152.81 102.84 50.01 202.71 151.55 100.55 47.73 117.06%
EPS 19.96 13.45 6.48 31.10 23.66 15.44 6.55 110.04%
DPS 0.00 0.00 0.00 11.00 0.00 0.00 0.00 -
NAPS 1.72 1.73 1.66 1.60 1.51 1.43 1.8755 -5.60%
Adjusted Per Share Value based on latest NOSH - 72,375
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 69.25 46.61 22.65 88.67 66.25 43.96 20.85 122.44%
EPS 9.04 6.10 2.94 13.60 10.34 6.75 2.86 115.22%
DPS 0.00 0.00 0.00 4.81 0.00 0.00 0.00 -
NAPS 0.7794 0.7841 0.7519 0.6999 0.6601 0.6252 0.8193 -3.27%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.06 2.38 2.71 2.88 2.66 2.20 2.46 -
P/RPS 1.35 2.31 5.42 1.42 1.76 2.19 5.15 -59.00%
P/EPS 10.32 17.70 41.82 9.26 11.24 14.25 37.56 -57.70%
EY 9.69 5.65 2.39 10.80 8.89 7.02 2.66 136.56%
DY 0.00 0.00 0.00 3.82 0.00 0.00 0.00 -
P/NAPS 1.20 1.38 1.63 1.80 1.76 1.54 1.31 -5.67%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 26/10/05 27/07/05 28/04/05 22/02/05 28/10/04 29/07/04 23/04/04 -
Price 1.93 2.30 2.52 2.86 2.77 2.31 2.39 -
P/RPS 1.26 2.24 5.04 1.41 1.83 2.30 5.01 -60.12%
P/EPS 9.67 17.10 38.89 9.20 11.71 14.96 36.49 -58.70%
EY 10.34 5.85 2.57 10.87 8.54 6.68 2.74 142.19%
DY 0.00 0.00 0.00 3.85 0.00 0.00 0.00 -
P/NAPS 1.12 1.33 1.52 1.79 1.83 1.62 1.27 -8.03%

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