[NHFATT] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[NHFATT] NEW HOONG FATT HOLDINGS BHD
Announcement Date
14-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -69.37%
YoY- -2.49%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 203,315 150,420 96,614 45,537 168,902 128,408 86,572 76.40%
PBT 25,729 23,234 13,318 5,895 21,601 22,183 14,784 44.53%
Tax -3,484 -2,200 -1,098 -243 -3,320 -2,419 -1,480 76.68%
NP 22,245 21,034 12,220 5,652 18,281 19,764 13,304 40.74%
-
NP to SH 21,973 20,685 12,001 5,599 18,281 19,764 13,304 39.59%
-
Tax Rate 13.54% 9.47% 8.24% 4.12% 15.37% 10.90% 10.01% -
Total Cost 181,070 129,386 84,394 39,885 150,621 108,644 73,268 82.48%
-
Net Worth 231,452 232,255 223,938 223,208 217,988 221,687 214,968 5.03%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 9,017 2,254 - - 8,268 2,254 - -
Div Payout % 41.04% 10.90% - - 45.23% 11.41% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 231,452 232,255 223,938 223,208 217,988 221,687 214,968 5.03%
NOSH 75,147 75,163 75,147 75,154 75,168 75,148 75,163 -0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.94% 13.98% 12.65% 12.41% 10.82% 15.39% 15.37% -
ROE 9.49% 8.91% 5.36% 2.51% 8.39% 8.92% 6.19% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 270.56 200.12 128.57 60.59 224.70 170.87 115.18 76.43%
EPS 29.24 27.52 15.97 7.45 24.32 26.30 17.70 39.61%
DPS 12.00 3.00 0.00 0.00 11.00 3.00 0.00 -
NAPS 3.08 3.09 2.98 2.97 2.90 2.95 2.86 5.05%
Adjusted Per Share Value based on latest NOSH - 75,154
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 122.96 90.97 58.43 27.54 102.15 77.66 52.36 76.40%
EPS 13.29 12.51 7.26 3.39 11.06 11.95 8.05 39.55%
DPS 5.45 1.36 0.00 0.00 5.00 1.36 0.00 -
NAPS 1.3998 1.4047 1.3544 1.35 1.3184 1.3408 1.3001 5.03%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.25 1.84 1.71 1.59 1.60 1.70 1.72 -
P/RPS 0.83 0.92 1.33 2.62 0.71 0.99 1.49 -32.22%
P/EPS 7.69 6.69 10.71 21.34 6.58 6.46 9.72 -14.42%
EY 13.00 14.96 9.34 4.69 15.20 15.47 10.29 16.81%
DY 5.33 1.63 0.00 0.00 6.88 1.76 0.00 -
P/NAPS 0.73 0.60 0.57 0.54 0.55 0.58 0.60 13.92%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 28/10/09 23/07/09 14/05/09 26/02/09 30/10/08 24/07/08 -
Price 2.40 1.87 1.80 1.77 1.58 1.43 1.84 -
P/RPS 0.89 0.93 1.40 2.92 0.70 0.84 1.60 -32.29%
P/EPS 8.21 6.80 11.27 23.76 6.50 5.44 10.40 -14.54%
EY 12.18 14.72 8.87 4.21 15.39 18.39 9.62 16.98%
DY 5.00 1.60 0.00 0.00 6.96 2.10 0.00 -
P/NAPS 0.78 0.61 0.60 0.60 0.54 0.48 0.64 14.05%

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