[NHFATT] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[NHFATT] NEW HOONG FATT HOLDINGS BHD
Announcement Date
28-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 53.23%
YoY- 53.99%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 114,897 119,825 114,494 109,545 93,125 84,150 83,047 5.55%
PBT 17,562 23,075 18,114 20,598 13,648 14,335 14,895 2.78%
Tax -491 -2,774 -3,159 -3,496 -2,542 -3,528 -1,781 -19.31%
NP 17,071 20,301 14,955 17,102 11,106 10,807 13,114 4.49%
-
NP to SH 17,071 20,301 14,955 17,102 11,106 10,807 13,114 4.49%
-
Tax Rate 2.80% 12.02% 17.44% 16.97% 18.63% 24.61% 11.96% -
Total Cost 97,826 99,524 99,539 92,443 82,019 73,343 69,933 5.75%
-
Net Worth 203,709 178,883 128,870 109,146 125,742 72,077 110,061 10.80%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 2,255 2,254 - - - - - -
Div Payout % 13.21% 11.11% - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 203,709 178,883 128,870 109,146 125,742 72,077 110,061 10.80%
NOSH 75,169 75,161 74,924 72,282 72,116 72,077 72,015 0.71%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 14.86% 16.94% 13.06% 15.61% 11.93% 12.84% 15.79% -
ROE 8.38% 11.35% 11.60% 15.67% 8.83% 14.99% 11.92% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 152.85 159.42 152.81 151.55 129.13 116.75 115.32 4.80%
EPS 22.71 27.01 19.96 23.66 15.40 14.99 18.21 3.74%
DPS 3.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.71 2.38 1.72 1.51 1.7436 1.00 1.5283 10.01%
Adjusted Per Share Value based on latest NOSH - 72,274
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 69.56 72.55 69.32 66.32 56.38 50.95 50.28 5.55%
EPS 10.34 12.29 9.05 10.35 6.72 6.54 7.94 4.49%
DPS 1.37 1.37 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2334 1.0831 0.7802 0.6608 0.7613 0.4364 0.6664 10.80%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.89 1.78 2.06 2.66 2.12 2.10 2.02 -
P/RPS 1.24 1.12 1.35 1.76 1.64 1.80 1.75 -5.57%
P/EPS 8.32 6.59 10.32 11.24 13.77 14.01 11.09 -4.67%
EY 12.02 15.17 9.69 8.89 7.26 7.14 9.01 4.91%
DY 1.59 1.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.75 1.20 1.76 1.22 2.10 1.32 -10.02%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 06/12/07 14/11/06 26/10/05 28/10/04 05/11/03 21/10/02 22/10/01 -
Price 1.80 1.83 1.93 2.77 2.15 2.29 2.02 -
P/RPS 1.18 1.15 1.26 1.83 1.66 1.96 1.75 -6.35%
P/EPS 7.93 6.78 9.67 11.71 13.96 15.27 11.09 -5.43%
EY 12.62 14.76 10.34 8.54 7.16 6.55 9.01 5.77%
DY 1.67 1.64 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.77 1.12 1.83 1.23 2.29 1.32 -10.90%

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