[NHFATT] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[NHFATT] NEW HOONG FATT HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- 20.2%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 217,467 215,570 222,473 203,315 168,902 156,757 156,904 5.58%
PBT 27,669 25,859 31,304 25,729 21,601 24,891 30,689 -1.71%
Tax -4,906 -5,946 -3,665 -3,484 -3,320 -1,888 -3,789 4.39%
NP 22,763 19,913 27,639 22,245 18,281 23,003 26,900 -2.74%
-
NP to SH 22,763 19,805 27,254 21,973 18,281 23,003 26,900 -2.74%
-
Tax Rate 17.73% 22.99% 11.71% 13.54% 15.37% 7.59% 12.35% -
Total Cost 194,704 195,657 194,834 181,070 150,621 133,754 130,004 6.95%
-
Net Worth 302,841 289,353 249,540 231,452 217,988 207,410 192,411 7.84%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 9,769 9,018 9,771 9,017 8,268 8,266 10,522 -1.22%
Div Payout % 42.92% 45.54% 35.85% 41.04% 45.23% 35.94% 39.12% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 302,841 289,353 249,540 231,452 217,988 207,410 192,411 7.84%
NOSH 75,146 75,156 75,162 75,147 75,168 75,148 75,160 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 10.47% 9.24% 12.42% 10.94% 10.82% 14.67% 17.14% -
ROE 7.52% 6.84% 10.92% 9.49% 8.39% 11.09% 13.98% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 289.39 286.83 295.99 270.56 224.70 208.60 208.76 5.58%
EPS 30.29 26.35 36.26 29.24 24.32 30.61 35.79 -2.74%
DPS 13.00 12.00 13.00 12.00 11.00 11.00 14.00 -1.22%
NAPS 4.03 3.85 3.32 3.08 2.90 2.76 2.56 7.84%
Adjusted Per Share Value based on latest NOSH - 75,321
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 131.67 130.52 134.70 123.10 102.26 94.91 95.00 5.58%
EPS 13.78 11.99 16.50 13.30 11.07 13.93 16.29 -2.74%
DPS 5.91 5.46 5.92 5.46 5.01 5.00 6.37 -1.24%
NAPS 1.8336 1.7519 1.5108 1.4013 1.3198 1.2558 1.165 7.84%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.34 2.30 2.30 2.25 1.60 1.80 1.87 -
P/RPS 0.81 0.80 0.78 0.83 0.71 0.86 0.90 -1.73%
P/EPS 7.72 8.73 6.34 7.69 6.58 5.88 5.22 6.73%
EY 12.95 11.46 15.77 13.00 15.20 17.01 19.14 -6.29%
DY 5.56 5.22 5.65 5.33 6.88 6.11 7.49 -4.84%
P/NAPS 0.58 0.60 0.69 0.73 0.55 0.65 0.73 -3.75%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 27/02/12 28/02/11 25/02/10 26/02/09 29/02/08 27/02/07 -
Price 2.36 2.42 2.30 2.40 1.58 1.70 2.00 -
P/RPS 0.82 0.84 0.78 0.89 0.70 0.81 0.96 -2.59%
P/EPS 7.79 9.18 6.34 8.21 6.50 5.55 5.59 5.68%
EY 12.84 10.89 15.77 12.18 15.39 18.01 17.90 -5.38%
DY 5.51 4.96 5.65 5.00 6.96 6.47 7.00 -3.90%
P/NAPS 0.59 0.63 0.69 0.78 0.54 0.62 0.78 -4.54%

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