[NHFATT] YoY Quarter 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
QoQ- -85.17%
YoY- 186.85%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 54,963 51,772 55,309 52,895 40,494 41,860 37,079 6.77%
PBT 3,327 1,798 7,893 2,495 -582 7,329 7,614 -12.87%
Tax -1,738 -3,246 -1,443 -1,284 -901 -1,398 -1,015 9.36%
NP 1,589 -1,448 6,450 1,211 -1,483 5,931 6,599 -21.10%
-
NP to SH 1,589 -1,448 6,348 1,288 -1,483 5,931 6,599 -21.10%
-
Tax Rate 52.24% 180.53% 18.28% 51.46% - 19.07% 13.33% -
Total Cost 53,374 53,220 48,859 51,684 41,977 35,929 30,480 9.77%
-
Net Worth 303,280 289,113 249,412 231,990 218,309 207,472 192,408 7.87%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 7,525 6,758 7,512 6,778 6,022 6,013 8,267 -1.55%
Div Payout % 473.60% 0.00% 118.34% 526.32% 0.00% 101.39% 125.28% -
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 303,280 289,113 249,412 231,990 218,309 207,472 192,408 7.87%
NOSH 75,255 75,094 75,124 75,321 75,279 75,171 75,159 0.02%
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 2.89% -2.80% 11.66% 2.29% -3.66% 14.17% 17.80% -
ROE 0.52% -0.50% 2.55% 0.56% -0.68% 2.86% 3.43% -
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 73.03 68.94 73.62 70.23 53.79 55.69 49.33 6.75%
EPS 2.11 -1.93 8.45 1.71 -1.97 7.89 8.78 -21.13%
DPS 10.00 9.00 10.00 9.00 8.00 8.00 11.00 -1.57%
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 33.24 31.31 33.45 31.99 24.49 25.32 22.43 6.76%
EPS 0.96 -0.88 3.84 0.78 -0.90 3.59 3.99 -21.11%
DPS 4.55 4.09 4.54 4.10 3.64 3.64 5.00 -1.55%
NAPS 1.8342 1.7486 1.5084 1.4031 1.3203 1.2548 1.1637 7.87%
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 3.20 3.34 3.12 3.20 2.97 3.23 3.79 -2.77%
P/EPS 110.82 -119.28 27.22 131.58 -81.22 22.81 21.30 31.60%
EY 0.90 -0.84 3.67 0.76 -1.23 4.38 4.70 -24.06%
DY 4.27 3.91 4.35 4.00 5.00 4.44 5.88 -5.18%
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 3.23 3.51 3.12 3.42 2.94 3.05 4.05 -3.69%
P/EPS 111.77 -125.50 27.22 140.35 -80.20 21.55 22.78 30.32%
EY 0.89 -0.80 3.67 0.71 -1.25 4.64 4.39 -23.33%
DY 4.24 3.72 4.35 3.75 5.06 4.71 5.50 -4.23%
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