[NHFATT] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[NHFATT] NEW HOONG FATT HOLDINGS BHD
Announcement Date
28-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -78.43%
YoY- 2.58%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 154,157 114,494 77,071 37,456 146,614 109,545 72,683 64.85%
PBT 25,131 18,114 12,247 5,603 27,899 20,598 13,110 54.13%
Tax -4,346 -3,159 -2,167 -750 -5,405 -3,496 -1,949 70.43%
NP 20,785 14,955 10,080 4,853 22,494 17,102 11,161 51.19%
-
NP to SH 20,785 14,955 10,080 4,853 22,494 17,102 11,161 51.19%
-
Tax Rate 17.29% 17.44% 17.69% 13.39% 19.37% 16.97% 14.87% -
Total Cost 133,372 99,539 66,991 32,603 124,120 92,443 61,522 67.26%
-
Net Worth 166,399 128,870 129,653 124,320 115,724 109,146 103,369 37.23%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 8,245 - - - 7,956 - - -
Div Payout % 39.67% - - - 35.37% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 166,399 128,870 129,653 124,320 115,724 109,146 103,369 37.23%
NOSH 74,954 74,924 74,944 74,891 72,327 72,282 72,286 2.43%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 13.48% 13.06% 13.08% 12.96% 15.34% 15.61% 15.36% -
ROE 12.49% 11.60% 7.77% 3.90% 19.44% 15.67% 10.80% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 205.67 152.81 102.84 50.01 202.71 151.55 100.55 60.92%
EPS 27.73 19.96 13.45 6.48 31.10 23.66 15.44 47.59%
DPS 11.00 0.00 0.00 0.00 11.00 0.00 0.00 -
NAPS 2.22 1.72 1.73 1.66 1.60 1.51 1.43 33.96%
Adjusted Per Share Value based on latest NOSH - 74,891
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 93.23 69.25 46.61 22.65 88.67 66.25 43.96 64.84%
EPS 12.57 9.04 6.10 2.94 13.60 10.34 6.75 51.19%
DPS 4.99 0.00 0.00 0.00 4.81 0.00 0.00 -
NAPS 1.0064 0.7794 0.7841 0.7519 0.6999 0.6601 0.6252 37.23%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.89 2.06 2.38 2.71 2.88 2.66 2.20 -
P/RPS 0.92 1.35 2.31 5.42 1.42 1.76 2.19 -43.81%
P/EPS 6.82 10.32 17.70 41.82 9.26 11.24 14.25 -38.73%
EY 14.67 9.69 5.65 2.39 10.80 8.89 7.02 63.23%
DY 5.82 0.00 0.00 0.00 3.82 0.00 0.00 -
P/NAPS 0.85 1.20 1.38 1.63 1.80 1.76 1.54 -32.63%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 26/10/05 27/07/05 28/04/05 22/02/05 28/10/04 29/07/04 -
Price 1.89 1.93 2.30 2.52 2.86 2.77 2.31 -
P/RPS 0.92 1.26 2.24 5.04 1.41 1.83 2.30 -45.62%
P/EPS 6.82 9.67 17.10 38.89 9.20 11.71 14.96 -40.68%
EY 14.67 10.34 5.85 2.57 10.87 8.54 6.68 68.71%
DY 5.82 0.00 0.00 0.00 3.85 0.00 0.00 -
P/NAPS 0.85 1.12 1.33 1.52 1.79 1.83 1.62 -34.87%

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