[NHFATT] QoQ TTM Result on 31-Mar-2001 [#1]

Stock

[NHFATT] NEW HOONG FATT HOLDINGS BHD

Announcement Date

17-May-2001

Admission Sponsor

Sponsor

Financial Year

31-Dec-2001

Quarter

31-Mar-2001 [#1]

Profit Trend

QoQ- 6.87%

YoY- -2.12%

Quarter Report

NHFATT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
TTM Result
Revenue	111,085	109,505	108,944	108,012	104,220	102,465	98,849	8.06%
YoY %	1.44%	0.51%	0.86%	3.64%	1.71%	3.66%	-	-
Horiz. %	112.38%	110.78%	110.21%	109.27%	105.43%	103.66%	100.00%	-
PBT	20,933	19,794	20,283	20,634	19,356	19,704	19,445	5.02%
YoY %	5.75%	-2.41%	-1.70%	6.60%	-1.77%	1.33%	-	-
Horiz. %	107.65%	101.79%	104.31%	106.11%	99.54%	101.33%	100.00%	-
Tax	-2,452	-2,344	-2,462	-2,573	-2,456	-1,912	-1,302	52.32%
YoY %	-4.61%	4.79%	4.31%	-4.76%	-28.45%	-46.85%	-	-
Horiz. %	188.33%	180.03%	189.09%	197.62%	188.63%	146.85%	100.00%	-
NP	18,481	17,450	17,821	18,061	16,900	17,792	18,143	1.23%
YoY %	5.91%	-2.08%	-1.33%	6.87%	-5.01%	-1.93%	-	-
Horiz. %	101.86%	96.18%	98.23%	99.55%	93.15%	98.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,481	17,450	17,821	18,061	16,900	17,792	18,143	1.23%
YoY %	5.91%	-2.08%	-1.33%	6.87%	-5.01%	-1.93%	-	-
Horiz. %	101.86%	96.18%	98.23%	99.55%	93.15%	98.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.71%	11.84%	12.14%	12.47%	12.69%	9.70%	6.70%	-
YoY %	-1.10%	-2.47%	-2.65%	-1.73%	30.82%	44.78%	-	-
Horiz. %	174.78%	176.72%	181.19%	186.12%	189.40%	144.78%	100.00%	-
Total Cost	92,604	92,055	91,123	89,951	87,320	84,673	80,706	9.57%
YoY %	0.60%	1.02%	1.30%	3.01%	3.13%	4.92%	-	-
Horiz. %	114.74%	114.06%	112.91%	111.46%	108.20%	104.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	115,473	110,101	106,284	105,026	101,173	95,588	80,200	27.42%
YoY %	4.88%	3.59%	1.20%	3.81%	5.84%	19.19%	-	-
Horiz. %	143.98%	137.28%	132.52%	130.96%	126.15%	119.19%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Dividend
Div	-	3,613	3,613	3,613	3,613	2,394	2,394	-
YoY %	-	0.00%	0.00%	0.00%	50.92%	0.00%	-	-
Horiz. %	-	150.92%	150.92%	150.92%	150.92%	100.00%	100.00%	-
Div Payout %	-	20.71%	20.28%	20.01%	21.38%	13.46%	13.20%	-
YoY %	-	2.12%	1.35%	-6.41%	58.84%	1.97%	-	-
Horiz. %	-	156.89%	153.64%	151.59%	161.97%	101.97%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Equity
Net Worth	115,473	110,101	106,284	105,026	101,173	95,588	80,200	27.42%
YoY %	4.88%	3.59%	1.20%	3.81%	5.84%	19.19%	-	-
Horiz. %	143.98%	137.28%	132.52%	130.96%	126.15%	119.19%	100.00%	-
NOSH	72,040	72,041	72,037	59,674	60,222	59,742	40,100	47.62%
YoY %	-0.00%	0.01%	20.72%	-0.91%	0.80%	48.98%	-	-
Horiz. %	179.65%	179.65%	179.64%	148.81%	150.18%	148.98%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Ratio Analysis
NP Margin	16.64%	15.94%	16.36%	16.72%	16.22%	17.36%	18.35%	-
YoY %	4.39%	-2.57%	-2.15%	3.08%	-6.57%	-5.40%	-	-
Horiz. %	90.68%	86.87%	89.16%	91.12%	88.39%	94.60%	100.00%	-
ROE	16.00%	15.85%	16.77%	17.20%	16.70%	18.61%	22.62%	-
YoY %	0.95%	-5.49%	-2.50%	2.99%	-10.26%	-17.73%	-	-
Horiz. %	70.73%	70.07%	74.14%	76.04%	73.83%	82.27%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Per Share
RPS	154.20	152.00	151.23	181.00	173.06	171.51	246.51	-26.79%
YoY %	1.45%	0.51%	-16.45%	4.59%	0.90%	-30.42%	-	-
Horiz. %	62.55%	61.66%	61.35%	73.43%	70.20%	69.58%	100.00%	-
EPS	25.65	24.22	24.74	30.27	28.06	29.78	45.24	-31.42%
YoY %	5.90%	-2.10%	-18.27%	7.88%	-5.78%	-34.17%	-	-
Horiz. %	56.70%	53.54%	54.69%	66.91%	62.02%	65.83%	100.00%	-
DPS	0.00	5.02	5.02	6.06	6.00	4.01	6.00	-
YoY %	0.00%	0.00%	-17.16%	1.00%	49.63%	-33.17%	-	-
Horiz. %	0.00%	83.67%	83.67%	101.00%	100.00%	66.83%	100.00%	-
NAPS	1.6029	1.5283	1.4754	1.76	1.68	1.60	2.00	-13.68%
YoY %	4.88%	3.59%	-16.17%	4.76%	5.00%	-20.00%	-	-
Horiz. %	80.14%	76.42%	73.77%	88.00%	84.00%	80.00%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 59,674
RPS	67.26	66.30	65.96	65.40	63.10	62.04	59.85	8.06%
YoY %	1.45%	0.52%	0.86%	3.65%	1.71%	3.66%	-	-
Horiz. %	112.38%	110.78%	110.21%	109.27%	105.43%	103.66%	100.00%	-
EPS	11.19	10.57	10.79	10.94	10.23	10.77	10.98	1.26%
YoY %	5.87%	-2.04%	-1.37%	6.94%	-5.01%	-1.91%	-	-
Horiz. %	101.91%	96.27%	98.27%	99.64%	93.17%	98.09%	100.00%	-
DPS	0.00	2.19	2.19	2.19	2.19	1.45	1.45	-
YoY %	0.00%	0.00%	0.00%	0.00%	51.03%	0.00%	-	-
Horiz. %	0.00%	151.03%	151.03%	151.03%	151.03%	100.00%	100.00%	-
NAPS	0.6991	0.6666	0.6435	0.6359	0.6126	0.5787	0.4856	27.41%
YoY %	4.88%	3.59%	1.20%	3.80%	5.86%	19.17%	-	-
Horiz. %	143.97%	137.27%	132.52%	130.95%	126.15%	119.17%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/01	28/09/01	29/06/01	30/03/01	26/12/00	29/09/00	30/06/00	-
Price	2.13	2.02	2.43	2.20	2.60	2.70	5.20	-
P/RPS	1.38	1.33	1.61	1.22	1.50	1.57	2.11	-24.59%
YoY %	3.76%	-17.39%	31.97%	-18.67%	-4.46%	-25.59%	-	-
Horiz. %	65.40%	63.03%	76.30%	57.82%	71.09%	74.41%	100.00%	-
P/EPS	8.30	8.34	9.82	7.27	9.26	9.07	11.49	-19.44%
YoY %	-0.48%	-15.07%	35.08%	-21.49%	2.09%	-21.06%	-	-
Horiz. %	72.24%	72.58%	85.47%	63.27%	80.59%	78.94%	100.00%	-
EY	12.04	11.99	10.18	13.76	10.79	11.03	8.70	24.11%
YoY %	0.42%	17.78%	-26.02%	27.53%	-2.18%	26.78%	-	-
Horiz. %	138.39%	137.82%	117.01%	158.16%	124.02%	126.78%	100.00%	-
DY	0.00	2.48	2.06	2.75	2.31	1.48	1.15	-
YoY %	0.00%	20.39%	-25.09%	19.05%	56.08%	28.70%	-	-
Horiz. %	0.00%	215.65%	179.13%	239.13%	200.87%	128.70%	100.00%	-
P/NAPS	1.33	1.32	1.65	1.25	1.55	1.69	2.60	-35.96%
YoY %	0.76%	-20.00%	32.00%	-19.35%	-8.28%	-35.00%	-	-
Horiz. %	51.15%	50.77%	63.46%	48.08%	59.62%	65.00%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	26/02/02	22/10/01	23/07/01	17/05/01	26/02/01	24/10/00	21/07/00	-
Price	2.03	2.02	2.33	2.63	2.48	2.96	3.90	-
P/RPS	1.32	1.33	1.54	1.45	1.43	1.73	1.58	-11.26%
YoY %	-0.75%	-13.64%	6.21%	1.40%	-17.34%	9.49%	-	-
Horiz. %	83.54%	84.18%	97.47%	91.77%	90.51%	109.49%	100.00%	-
P/EPS	7.91	8.34	9.42	8.69	8.84	9.94	8.62	-5.55%
YoY %	-5.16%	-11.46%	8.40%	-1.70%	-11.07%	15.31%	-	-
Horiz. %	91.76%	96.75%	109.28%	100.81%	102.55%	115.31%	100.00%	-
EY	12.64	11.99	10.62	11.51	11.32	10.06	11.60	5.87%
YoY %	5.42%	12.90%	-7.73%	1.68%	12.52%	-13.28%	-	-
Horiz. %	108.97%	103.36%	91.55%	99.22%	97.59%	86.72%	100.00%	-
DY	0.00	2.48	2.15	2.30	2.42	1.35	1.54	-
YoY %	0.00%	15.35%	-6.52%	-4.96%	79.26%	-12.34%	-	-
Horiz. %	0.00%	161.04%	139.61%	149.35%	157.14%	87.66%	100.00%	-
P/NAPS	1.27	1.32	1.58	1.49	1.48	1.85	1.95	-24.80%
YoY %	-3.79%	-16.46%	6.04%	0.68%	-20.00%	-5.13%	-	-
Horiz. %	65.13%	67.69%	81.03%	76.41%	75.90%	94.87%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos