[NHFATT] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[NHFATT] NEW HOONG FATT HOLDINGS BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 38.98%
YoY- -7.6%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 119,825 79,358 39,249 154,157 114,494 77,071 37,456 116.95%
PBT 23,075 13,188 6,030 25,131 18,114 12,247 5,603 156.70%
Tax -2,774 -1,767 -762 -4,346 -3,159 -2,167 -750 138.97%
NP 20,301 11,421 5,268 20,785 14,955 10,080 4,853 159.39%
-
NP to SH 20,301 11,421 5,268 20,785 14,955 10,080 4,853 159.39%
-
Tax Rate 12.02% 13.40% 12.64% 17.29% 17.44% 17.69% 13.39% -
Total Cost 99,524 67,937 33,981 133,372 99,539 66,991 32,603 110.29%
-
Net Worth 178,883 175,823 172,093 166,399 128,870 129,653 124,320 27.42%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 2,254 - - 8,245 - - - -
Div Payout % 11.11% - - 39.67% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 178,883 175,823 172,093 166,399 128,870 129,653 124,320 27.42%
NOSH 75,161 75,138 75,149 74,954 74,924 74,944 74,891 0.23%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 16.94% 14.39% 13.42% 13.48% 13.06% 13.08% 12.96% -
ROE 11.35% 6.50% 3.06% 12.49% 11.60% 7.77% 3.90% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 159.42 105.62 52.23 205.67 152.81 102.84 50.01 116.44%
EPS 27.01 15.20 7.01 27.73 19.96 13.45 6.48 158.77%
DPS 3.00 0.00 0.00 11.00 0.00 0.00 0.00 -
NAPS 2.38 2.34 2.29 2.22 1.72 1.73 1.66 27.12%
Adjusted Per Share Value based on latest NOSH - 74,935
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 72.55 48.05 23.76 93.33 69.32 46.66 22.68 116.94%
EPS 12.29 6.91 3.19 12.58 9.05 6.10 2.94 159.27%
DPS 1.37 0.00 0.00 4.99 0.00 0.00 0.00 -
NAPS 1.0831 1.0645 1.0419 1.0075 0.7802 0.785 0.7527 27.42%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.78 1.72 1.84 1.89 2.06 2.38 2.71 -
P/RPS 1.12 1.63 3.52 0.92 1.35 2.31 5.42 -65.01%
P/EPS 6.59 11.32 26.25 6.82 10.32 17.70 41.82 -70.79%
EY 15.17 8.84 3.81 14.67 9.69 5.65 2.39 242.42%
DY 1.69 0.00 0.00 5.82 0.00 0.00 0.00 -
P/NAPS 0.75 0.74 0.80 0.85 1.20 1.38 1.63 -40.37%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 14/11/06 27/07/06 27/04/06 23/02/06 26/10/05 27/07/05 28/04/05 -
Price 1.83 1.70 1.95 1.89 1.93 2.30 2.52 -
P/RPS 1.15 1.61 3.73 0.92 1.26 2.24 5.04 -62.62%
P/EPS 6.78 11.18 27.82 6.82 9.67 17.10 38.89 -68.75%
EY 14.76 8.94 3.59 14.67 10.34 5.85 2.57 220.36%
DY 1.64 0.00 0.00 5.82 0.00 0.00 0.00 -
P/NAPS 0.77 0.73 0.85 0.85 1.12 1.33 1.52 -36.42%

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