[NHFATT] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock

[NHFATT] NEW HOONG FATT HOLDINGS BHD

Announcement Date

27-Jul-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Jun-2005 [#2]

Profit Trend

QoQ- 3.85%

YoY- -9.69%

Quarter Report

NHFATT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Annualized Quarter Result
Revenue	173,144	145,796	158,716	154,142	145,366	122,846	110,600	7.74%
YoY %	18.76%	-8.14%	2.97%	6.04%	18.33%	11.07%	-	-
Horiz. %	156.55%	131.82%	143.50%	139.37%	131.43%	111.07%	100.00%	-
PBT	29,568	20,928	26,376	24,494	26,220	17,406	21,042	5.82%
YoY %	41.28%	-20.66%	7.68%	-6.58%	50.64%	-17.28%	-	-
Horiz. %	140.52%	99.46%	125.35%	116.41%	124.61%	82.72%	100.00%	-
Tax	-2,960	562	-3,534	-4,334	-3,898	-3,330	-2,562	2.43%
YoY %	-626.69%	115.90%	18.46%	-11.19%	-17.06%	-29.98%	-	-
Horiz. %	115.53%	-21.94%	137.94%	169.16%	152.15%	129.98%	100.00%	-
NP	26,608	21,490	22,842	20,160	22,322	14,076	18,480	6.25%
YoY %	23.82%	-5.92%	13.30%	-9.69%	58.58%	-23.83%	-	-
Horiz. %	143.98%	116.29%	123.60%	109.09%	120.79%	76.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,608	21,490	22,842	20,160	22,322	14,076	18,480	6.25%
YoY %	23.82%	-5.92%	13.30%	-9.69%	58.58%	-23.83%	-	-
Horiz. %	143.98%	116.29%	123.60%	109.09%	120.79%	76.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.01%	-2.69%	13.40%	17.69%	14.87%	19.13%	12.18%	-
YoY %	472.12%	-120.07%	-24.25%	18.96%	-22.27%	57.06%	-	-
Horiz. %	82.18%	-22.09%	110.02%	145.24%	122.09%	157.06%	100.00%	-
Total Cost	146,536	124,306	135,874	133,982	123,044	108,770	92,120	8.03%
YoY %	17.88%	-8.51%	1.41%	8.89%	13.12%	18.07%	-	-
Horiz. %	159.07%	134.94%	147.50%	145.44%	133.57%	118.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	214,968	197,617	175,823	129,653	103,369	121,665	120,509	10.11%
YoY %	8.78%	12.40%	35.61%	25.43%	-15.04%	0.96%	-	-
Horiz. %	178.38%	163.99%	145.90%	107.59%	85.78%	100.96%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	214,968	197,617	175,823	129,653	103,369	121,665	120,509	10.11%
YoY %	8.78%	12.40%	35.61%	25.43%	-15.04%	0.96%	-	-
Horiz. %	178.38%	163.99%	145.90%	107.59%	85.78%	100.96%	100.00%	-
NOSH	75,163	75,139	75,138	74,944	72,286	72,110	72,074	0.70%
YoY %	0.03%	0.00%	0.26%	3.68%	0.24%	0.05%	-	-
Horiz. %	104.29%	104.25%	104.25%	103.98%	100.29%	100.05%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	15.37%	14.74%	14.39%	13.08%	15.36%	11.46%	16.71%	-
YoY %	4.27%	2.43%	10.02%	-14.84%	34.03%	-31.42%	-	-
Horiz. %	91.98%	88.21%	86.12%	78.28%	91.92%	68.58%	100.00%	-
ROE	12.38%	10.87%	12.99%	15.55%	21.59%	11.57%	15.33%	-
YoY %	13.89%	-16.32%	-16.46%	-27.98%	86.60%	-24.53%	-	-
Horiz. %	80.76%	70.91%	84.74%	101.44%	140.83%	75.47%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	230.36	194.03	211.23	205.68	201.10	170.36	153.45	6.99%
YoY %	18.72%	-8.14%	2.70%	2.28%	18.04%	11.02%	-	-
Horiz. %	150.12%	126.45%	137.65%	134.04%	131.05%	111.02%	100.00%	-
EPS	35.40	28.60	30.40	26.90	30.88	19.52	25.64	5.51%
YoY %	23.78%	-5.92%	13.01%	-12.89%	58.20%	-23.87%	-	-
Horiz. %	138.07%	111.54%	118.56%	104.91%	120.44%	76.13%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.86	2.63	2.34	1.73	1.43	1.6872	1.672	9.35%
YoY %	8.75%	12.39%	35.26%	20.98%	-15.24%	0.91%	-	-
Horiz. %	171.05%	157.30%	139.95%	103.47%	85.53%	100.91%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 74,885
RPS	104.72	88.18	95.99	93.23	87.92	74.30	66.89	7.74%
YoY %	18.76%	-8.14%	2.96%	6.04%	18.33%	11.08%	-	-
Horiz. %	156.56%	131.83%	143.50%	139.38%	131.44%	111.08%	100.00%	-
EPS	16.09	13.00	13.81	12.19	13.50	8.51	11.18	6.24%
YoY %	23.77%	-5.87%	13.29%	-9.70%	58.64%	-23.88%	-	-
Horiz. %	143.92%	116.28%	123.52%	109.03%	120.75%	76.12%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.3001	1.1952	1.0634	0.7841	0.6252	0.7358	0.7288	10.11%
YoY %	8.78%	12.39%	35.62%	25.42%	-15.03%	0.96%	-	-
Horiz. %	178.39%	164.00%	145.91%	107.59%	85.78%	100.96%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	1.72	1.95	1.72	2.38	2.20	2.08	2.30	-
P/RPS	0.75	1.00	0.81	1.16	1.09	1.22	1.50	-10.90%
YoY %	-25.00%	23.46%	-30.17%	6.42%	-10.66%	-18.67%	-	-
Horiz. %	50.00%	66.67%	54.00%	77.33%	72.67%	81.33%	100.00%	-
P/EPS	4.86	6.82	5.66	8.85	7.12	10.66	8.97	-9.70%
YoY %	-28.74%	20.49%	-36.05%	24.30%	-33.21%	18.84%	-	-
Horiz. %	54.18%	76.03%	63.10%	98.66%	79.38%	118.84%	100.00%	-
EY	20.58	14.67	17.67	11.30	14.04	9.38	11.15	10.74%
YoY %	40.29%	-16.98%	56.37%	-19.52%	49.68%	-15.87%	-	-
Horiz. %	184.57%	131.57%	158.48%	101.35%	125.92%	84.13%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.60	0.74	0.74	1.38	1.54	1.23	1.38	-12.95%
YoY %	-18.92%	0.00%	-46.38%	-10.39%	25.20%	-10.87%	-	-
Horiz. %	43.48%	53.62%	53.62%	100.00%	111.59%	89.13%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	24/07/08	07/08/07	27/07/06	27/07/05	29/07/04	24/07/03	22/07/02	-
Price	1.84	1.80	1.70	2.30	2.31	2.13	2.20	-
P/RPS	0.80	0.93	0.80	1.12	1.15	1.25	1.43	-9.21%
YoY %	-13.98%	16.25%	-28.57%	-2.61%	-8.00%	-12.59%	-	-
Horiz. %	55.94%	65.03%	55.94%	78.32%	80.42%	87.41%	100.00%	-
P/EPS	5.20	6.29	5.59	8.55	7.48	10.91	8.58	-8.00%
YoY %	-17.33%	12.52%	-34.62%	14.30%	-31.44%	27.16%	-	-
Horiz. %	60.61%	73.31%	65.15%	99.65%	87.18%	127.16%	100.00%	-
EY	19.24	15.89	17.88	11.70	13.37	9.16	11.65	8.71%
YoY %	21.08%	-11.13%	52.82%	-12.49%	45.96%	-21.37%	-	-
Horiz. %	165.15%	136.39%	153.48%	100.43%	114.76%	78.63%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.64	0.68	0.73	1.33	1.62	1.26	1.32	-11.35%
YoY %	-5.88%	-6.85%	-45.11%	-17.90%	28.57%	-4.55%	-	-
Horiz. %	48.48%	51.52%	55.30%	100.76%	122.73%	95.45%	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