[NHFATT] QoQ 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- 19.59%
YoY- 8.12%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 40,467 40,109 39,249 39,663 37,423 39,615 37,456 5.28%
PBT 9,887 7,158 6,030 7,017 5,867 6,644 5,603 45.97%
Tax -1,007 -1,005 -762 -1,187 -992 -1,417 -750 21.68%
NP 8,880 6,153 5,268 5,830 4,875 5,227 4,853 49.54%
-
NP to SH 8,880 6,153 5,268 5,830 4,875 5,227 4,853 49.54%
-
Tax Rate 10.19% 14.04% 12.64% 16.92% 16.91% 21.33% 13.39% -
Total Cost 31,587 33,956 33,981 33,833 32,548 34,388 32,603 -2.08%
-
Net Worth 178,802 175,800 172,093 166,357 129,000 129,551 124,320 27.38%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 2,253 - - 8,242 - - - -
Div Payout % 25.38% - - 141.39% - - - -
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 178,802 175,800 172,093 166,357 129,000 129,551 124,320 27.38%
NOSH 75,126 75,128 75,149 74,935 75,000 74,885 74,891 0.20%
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 21.94% 15.34% 13.42% 14.70% 13.03% 13.19% 12.96% -
ROE 4.97% 3.50% 3.06% 3.50% 3.78% 4.03% 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 53.86 53.39 52.23 52.93 49.90 52.90 50.01 5.06%
EPS 11.82 8.19 7.01 7.78 6.50 6.98 6.48 49.23%
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 24.50 24.28 23.76 24.01 22.66 23.98 22.68 5.27%
EPS 5.38 3.73 3.19 3.53 2.95 3.16 2.94 49.55%
DPS 1.36 0.00 0.00 4.99 0.00 0.00 0.00 -
NAPS 1.0826 1.0644 1.0419 1.0072 0.781 0.7844 0.7527 27.38%
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 3.30 3.22 3.52 3.57 4.13 4.50 5.42 -28.14%
P/EPS 15.06 21.00 26.25 24.29 31.69 34.10 41.82 -49.35%
EY 6.64 4.76 3.81 4.12 3.16 2.93 2.39 97.50%
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 3.40 3.18 3.73 3.57 3.87 4.35 5.04 -23.06%
P/EPS 15.48 20.76 27.82 24.29 29.69 32.95 38.89 -45.85%
EY 6.46 4.82 3.59 4.12 3.37 3.03 2.57 84.76%
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