[NAMFATT] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[NAMFATT] NAM FATT CORPORATION BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -1.65%
YoY- -18.45%
Quarter Report
Latest QR
Upcoming QR
NAMFATT's Result
NAMFATT's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 591,143 640,699 582,540 732,837 685,858 622,224 699,412 -10.61%
PBT 32,646 40,770 37,663 31,555 34,582 38,750 46,129 -20.60%
Tax -6,574 -11,211 -8,489 -7,056 -9,623 -10,197 -12,867 -36.11%
NP 26,072 29,559 29,174 24,499 24,959 28,553 33,262 -14.99%
-
NP to SH 26,223 28,945 27,957 22,413 22,788 26,717 31,601 -11.70%
-
Tax Rate 20.14% 27.50% 22.54% 22.36% 27.83% 26.31% 27.89% -
Total Cost 565,071 611,140 553,366 708,338 660,899 593,671 666,150 -10.39%
-
Net Worth 811,444 806,356 742,240 800,703 797,120 802,750 741,020 6.24%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 3,711 3,711 3,711 - - - - -
Div Payout % 14.15% 12.82% 13.27% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 811,444 806,356 742,240 800,703 797,120 802,750 741,020 6.24%
NOSH 372,222 371,592 371,120 372,420 372,486 373,372 370,510 0.30%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 4.41% 4.61% 5.01% 3.34% 3.64% 4.59% 4.76% -
ROE 3.23% 3.59% 3.77% 2.80% 2.86% 3.33% 4.26% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 158.81 172.42 156.97 196.78 184.13 166.65 188.77 -10.89%
EPS 7.04 7.79 7.53 6.02 6.12 7.16 8.53 -12.02%
DPS 1.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.17 2.00 2.15 2.14 2.15 2.00 5.91%
Adjusted Per Share Value based on latest NOSH - 372,420
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 159.06 172.39 156.74 197.18 184.54 167.42 188.19 -10.61%
EPS 7.06 7.79 7.52 6.03 6.13 7.19 8.50 -11.64%
DPS 1.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 2.1834 2.1697 1.9971 2.1545 2.1448 2.16 1.9939 6.24%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.35 0.44 0.57 0.69 0.76 0.80 0.44 -
P/RPS 0.22 0.26 0.36 0.35 0.41 0.48 0.23 -2.92%
P/EPS 4.97 5.65 7.57 11.47 12.42 11.18 5.16 -2.47%
EY 20.13 17.70 13.22 8.72 8.05 8.94 19.38 2.56%
DY 2.86 2.27 1.75 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.20 0.29 0.32 0.36 0.37 0.22 -19.14%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/08/08 28/05/08 29/02/08 22/11/07 23/08/07 24/05/07 15/02/07 -
Price 0.32 0.41 0.44 0.60 0.69 0.70 0.61 -
P/RPS 0.20 0.24 0.28 0.30 0.37 0.42 0.32 -26.92%
P/EPS 4.54 5.26 5.84 9.97 11.28 9.78 7.15 -26.14%
EY 22.02 19.00 17.12 10.03 8.87 10.22 13.98 35.41%
DY 3.13 2.44 2.27 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.19 0.22 0.28 0.32 0.33 0.31 -38.39%

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