[NHFATT] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[NHFATT] NEW HOONG FATT HOLDINGS BHD
Announcement Date
27-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -74.65%
YoY- 8.55%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 156,904 119,825 79,358 39,249 154,157 114,494 77,071 60.42%
PBT 30,689 23,075 13,188 6,030 25,131 18,114 12,247 84.17%
Tax -3,789 -2,774 -1,767 -762 -4,346 -3,159 -2,167 44.98%
NP 26,900 20,301 11,421 5,268 20,785 14,955 10,080 92.05%
-
NP to SH 26,900 20,301 11,421 5,268 20,785 14,955 10,080 92.05%
-
Tax Rate 12.35% 12.02% 13.40% 12.64% 17.29% 17.44% 17.69% -
Total Cost 130,004 99,524 67,937 33,981 133,372 99,539 66,991 55.39%
-
Net Worth 192,411 178,883 175,823 172,093 166,399 128,870 129,653 30.01%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 10,522 2,254 - - 8,245 - - -
Div Payout % 39.12% 11.11% - - 39.67% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 192,411 178,883 175,823 172,093 166,399 128,870 129,653 30.01%
NOSH 75,160 75,161 75,138 75,149 74,954 74,924 74,944 0.19%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 17.14% 16.94% 14.39% 13.42% 13.48% 13.06% 13.08% -
ROE 13.98% 11.35% 6.50% 3.06% 12.49% 11.60% 7.77% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 208.76 159.42 105.62 52.23 205.67 152.81 102.84 60.11%
EPS 35.79 27.01 15.20 7.01 27.73 19.96 13.45 91.68%
DPS 14.00 3.00 0.00 0.00 11.00 0.00 0.00 -
NAPS 2.56 2.38 2.34 2.29 2.22 1.72 1.73 29.76%
Adjusted Per Share Value based on latest NOSH - 75,149
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 94.90 72.47 48.00 23.74 93.23 69.25 46.61 60.43%
EPS 16.27 12.28 6.91 3.19 12.57 9.04 6.10 91.98%
DPS 6.36 1.36 0.00 0.00 4.99 0.00 0.00 -
NAPS 1.1637 1.0819 1.0634 1.0408 1.0064 0.7794 0.7841 30.01%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.87 1.78 1.72 1.84 1.89 2.06 2.38 -
P/RPS 0.90 1.12 1.63 3.52 0.92 1.35 2.31 -46.56%
P/EPS 5.22 6.59 11.32 26.25 6.82 10.32 17.70 -55.59%
EY 19.14 15.17 8.84 3.81 14.67 9.69 5.65 125.05%
DY 7.49 1.69 0.00 0.00 5.82 0.00 0.00 -
P/NAPS 0.73 0.75 0.74 0.80 0.85 1.20 1.38 -34.51%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 14/11/06 27/07/06 27/04/06 23/02/06 26/10/05 27/07/05 -
Price 2.00 1.83 1.70 1.95 1.89 1.93 2.30 -
P/RPS 0.96 1.15 1.61 3.73 0.92 1.26 2.24 -43.06%
P/EPS 5.59 6.78 11.18 27.82 6.82 9.67 17.10 -52.44%
EY 17.90 14.76 8.94 3.59 14.67 10.34 5.85 110.33%
DY 7.00 1.64 0.00 0.00 5.82 0.00 0.00 -
P/NAPS 0.78 0.77 0.73 0.85 0.85 1.12 1.33 -29.86%

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