[NHFATT] YoY TTM Result on 30-Jun-2007 [#2]

Stock

[NHFATT] NEW HOONG FATT HOLDINGS BHD

Announcement Date

07-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- -2.62%

YoY- 18.52%

Quarter Report

NHFATT Interim Q207.pdf

Latest QR

Upcoming QR

NHFATT's Result

NHFATT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	217,094	178,944	170,431	150,444	156,444	151,002	138,955	7.71%
YoY %	21.32%	4.99%	13.29%	-3.84%	3.60%	8.67%	-	-
Horiz. %	156.23%	128.78%	122.65%	108.27%	112.59%	108.67%	100.00%	-
PBT	28,416	20,135	29,211	27,964	26,072	27,036	24,429	2.55%
YoY %	41.13%	-31.07%	4.46%	7.26%	-3.57%	10.67%	-	-
Horiz. %	116.32%	82.42%	119.58%	114.47%	106.73%	110.67%	100.00%	-
Tax	-3,409	-2,938	-3,650	-1,741	-3,946	-5,623	-4,518	-4.58%
YoY %	-16.03%	19.51%	-109.65%	55.88%	29.82%	-24.46%	-	-
Horiz. %	75.45%	65.03%	80.79%	38.53%	87.34%	124.46%	100.00%	-
NP	25,007	17,197	25,561	26,223	22,126	21,413	19,911	3.86%
YoY %	45.41%	-32.72%	-2.52%	18.52%	3.33%	7.54%	-	-
Horiz. %	125.59%	86.37%	128.38%	131.70%	111.12%	107.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,789	16,978	25,561	26,223	22,126	21,413	19,911	3.71%
YoY %	46.01%	-33.58%	-2.52%	18.52%	3.33%	7.54%	-	-
Horiz. %	124.50%	85.27%	128.38%	131.70%	111.12%	107.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.00%	14.59%	12.50%	6.23%	15.14%	20.80%	18.49%	-
YoY %	-17.75%	16.72%	100.64%	-58.85%	-27.21%	12.49%	-	-
Horiz. %	64.90%	78.91%	67.60%	33.69%	81.88%	112.49%	100.00%	-
Total Cost	192,087	161,747	144,870	124,221	134,318	129,589	119,044	8.29%
YoY %	18.76%	11.65%	16.62%	-7.52%	3.65%	8.86%	-	-
Horiz. %	161.36%	135.87%	121.69%	104.35%	112.83%	108.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	239,805	223,919	214,983	197,594	175,800	129,551	103,313	15.05%
YoY %	7.09%	4.16%	8.80%	12.40%	35.70%	25.40%	-	-
Horiz. %	232.12%	216.74%	208.09%	191.26%	170.16%	125.40%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	9,034	8,275	8,267	10,521	8,242	7,961	5,771	7.75%
YoY %	9.17%	0.10%	-21.42%	27.65%	3.53%	37.95%	-	-
Horiz. %	156.54%	143.39%	143.25%	182.31%	142.82%	137.95%	100.00%	-
Div Payout %	36.45%	48.74%	32.34%	40.12%	37.25%	37.18%	28.99%	-
YoY %	-25.22%	50.71%	-19.39%	7.70%	0.19%	28.25%	-	-
Horiz. %	125.73%	168.13%	111.56%	138.39%	128.49%	128.25%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	239,805	223,919	214,983	197,594	175,800	129,551	103,313	15.05%
YoY %	7.09%	4.16%	8.80%	12.40%	35.70%	25.40%	-	-
Horiz. %	232.12%	216.74%	208.09%	191.26%	170.16%	125.40%	100.00%	-
NOSH	75,174	75,140	75,168	75,131	75,128	74,885	72,247	0.66%
YoY %	0.05%	-0.04%	0.05%	0.00%	0.32%	3.65%	-	-
Horiz. %	104.05%	104.00%	104.04%	103.99%	103.99%	103.65%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	11.52%	9.61%	15.00%	17.43%	14.14%	14.18%	14.33%	-
YoY %	19.88%	-35.93%	-13.94%	23.27%	-0.28%	-1.05%	-	-
Horiz. %	80.39%	67.06%	104.68%	121.63%	98.67%	98.95%	100.00%	-
ROE	10.34%	7.58%	11.89%	13.27%	12.59%	16.53%	19.27%	-
YoY %	36.41%	-36.25%	-10.40%	5.40%	-23.84%	-14.22%	-	-
Horiz. %	53.66%	39.34%	61.70%	68.86%	65.33%	85.78%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	288.79	238.14	226.73	200.24	208.24	201.64	192.33	7.00%
YoY %	21.27%	5.03%	13.23%	-3.84%	3.27%	4.84%	-	-
Horiz. %	150.15%	123.82%	117.89%	104.11%	108.27%	104.84%	100.00%	-
EPS	32.98	22.59	34.00	34.90	29.45	28.59	27.56	3.03%
YoY %	45.99%	-33.56%	-2.58%	18.51%	3.01%	3.74%	-	-
Horiz. %	119.67%	81.97%	123.37%	126.63%	106.86%	103.74%	100.00%	-
DPS	12.00	11.00	11.00	14.00	11.00	10.63	8.00	6.98%
YoY %	9.09%	0.00%	-21.43%	27.27%	3.48%	32.88%	-	-
Horiz. %	150.00%	137.50%	137.50%	175.00%	137.50%	132.88%	100.00%	-
NAPS	3.19	2.98	2.86	2.63	2.34	1.73	1.43	14.30%
YoY %	7.05%	4.20%	8.75%	12.39%	35.26%	20.98%	-	-
Horiz. %	223.08%	208.39%	200.00%	183.92%	163.64%	120.98%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 75,131
RPS	131.30	108.23	103.08	90.99	94.62	91.33	84.04	7.71%
YoY %	21.32%	5.00%	13.29%	-3.84%	3.60%	8.67%	-	-
Horiz. %	156.24%	128.78%	122.66%	108.27%	112.59%	108.67%	100.00%	-
EPS	14.99	10.27	15.46	15.86	13.38	12.95	12.04	3.71%
YoY %	45.96%	-33.57%	-2.52%	18.54%	3.32%	7.56%	-	-
Horiz. %	124.50%	85.30%	128.41%	131.73%	111.13%	107.56%	100.00%	-
DPS	5.46	5.01	5.00	6.36	4.99	4.82	3.49	7.74%
YoY %	8.98%	0.20%	-21.38%	27.45%	3.53%	38.11%	-	-
Horiz. %	156.45%	143.55%	143.27%	182.23%	142.98%	138.11%	100.00%	-
NAPS	1.4503	1.3543	1.3002	1.1951	1.0632	0.7835	0.6248	15.06%
YoY %	7.09%	4.16%	8.79%	12.41%	35.70%	25.40%	-	-
Horiz. %	232.12%	216.76%	208.10%	191.28%	170.17%	125.40%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	2.09	1.71	1.72	1.95	1.72	2.38	2.20	-
P/RPS	0.72	0.72	0.76	0.97	0.83	1.18	1.14	-7.36%
YoY %	0.00%	-5.26%	-21.65%	16.87%	-29.66%	3.51%	-	-
Horiz. %	63.16%	63.16%	66.67%	85.09%	72.81%	103.51%	100.00%	-
P/EPS	6.34	7.57	5.06	5.59	5.84	8.32	7.98	-3.76%
YoY %	-16.25%	49.60%	-9.48%	-4.28%	-29.81%	4.26%	-	-
Horiz. %	79.45%	94.86%	63.41%	70.05%	73.18%	104.26%	100.00%	-
EY	15.78	13.21	19.77	17.90	17.12	12.01	12.53	3.91%
YoY %	19.45%	-33.18%	10.45%	4.56%	42.55%	-4.15%	-	-
Horiz. %	125.94%	105.43%	157.78%	142.86%	136.63%	95.85%	100.00%	-
DY	5.74	6.43	6.40	7.18	6.40	4.47	3.64	7.88%
YoY %	-10.73%	0.47%	-10.86%	12.19%	43.18%	22.80%	-	-
Horiz. %	157.69%	176.65%	175.82%	197.25%	175.82%	122.80%	100.00%	-
P/NAPS	0.66	0.57	0.60	0.74	0.74	1.38	1.54	-13.16%
YoY %	15.79%	-5.00%	-18.92%	0.00%	-46.38%	-10.39%	-	-
Horiz. %	42.86%	37.01%	38.96%	48.05%	48.05%	89.61%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	29/07/10	23/07/09	24/07/08	07/08/07	27/07/06	27/07/05	29/07/04	-
Price	2.29	1.80	1.84	1.80	1.70	2.30	2.31	-
P/RPS	0.79	0.76	0.81	0.90	0.82	1.14	1.20	-6.72%
YoY %	3.95%	-6.17%	-10.00%	9.76%	-28.07%	-5.00%	-	-
Horiz. %	65.83%	63.33%	67.50%	75.00%	68.33%	95.00%	100.00%	-
P/EPS	6.94	7.97	5.41	5.16	5.77	8.04	8.38	-3.09%
YoY %	-12.92%	47.32%	4.84%	-10.57%	-28.23%	-4.06%	-	-
Horiz. %	82.82%	95.11%	64.56%	61.58%	68.85%	95.94%	100.00%	-
EY	14.40	12.55	18.48	19.39	17.32	12.43	11.93	3.18%
YoY %	14.74%	-32.09%	-4.69%	11.95%	39.34%	4.19%	-	-
Horiz. %	120.70%	105.20%	154.90%	162.53%	145.18%	104.19%	100.00%	-
DY	5.24	6.11	5.98	7.78	6.47	4.62	3.46	7.15%
YoY %	-14.24%	2.17%	-23.14%	20.25%	40.04%	33.53%	-	-
Horiz. %	151.45%	176.59%	172.83%	224.86%	186.99%	133.53%	100.00%	-
P/NAPS	0.72	0.60	0.64	0.68	0.73	1.33	1.62	-12.63%
YoY %	20.00%	-6.25%	-5.88%	-6.85%	-45.11%	-17.90%	-	-
Horiz. %	44.44%	37.04%	39.51%	41.98%	45.06%	82.10%	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