[NHFATT] YoY TTM Result on 30-Sep-2003 [#3]

Stock

[NHFATT] NEW HOONG FATT HOLDINGS BHD

Announcement Date

05-Nov-2003

Admission Sponsor

Sponsor

Financial Year

31-Dec-2003

Quarter

30-Sep-2003 [#3]

Profit Trend

QoQ- 8.98%

YoY- -5.24%

Quarter Report

NHFATT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
TTM Result
Revenue	159,488	151,563	144,115	122,615	112,188	109,505	102,465	7.64%
YoY %	5.23%	5.17%	17.53%	9.29%	2.45%	6.87%	-	-
Horiz. %	155.65%	147.92%	140.65%	119.67%	109.49%	106.87%	100.00%	-
PBT	30,092	25,415	26,972	19,006	20,373	19,794	19,704	7.30%
YoY %	18.40%	-5.77%	41.91%	-6.71%	2.93%	0.46%	-	-
Horiz. %	152.72%	128.98%	136.89%	96.46%	103.40%	100.46%	100.00%	-
Tax	-3,961	-5,068	-5,188	-3,680	-4,199	-2,344	-1,912	12.90%
YoY %	21.84%	2.31%	-40.98%	12.36%	-79.14%	-22.59%	-	-
Horiz. %	207.17%	265.06%	271.34%	192.47%	219.61%	122.59%	100.00%	-
NP	26,131	20,347	21,784	15,326	16,174	17,450	17,792	6.61%
YoY %	28.43%	-6.60%	42.14%	-5.24%	-7.31%	-1.92%	-	-
Horiz. %	146.87%	114.36%	122.44%	86.14%	90.91%	98.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,131	20,347	21,784	15,326	16,174	17,450	17,792	6.61%
YoY %	28.43%	-6.60%	42.14%	-5.24%	-7.31%	-1.92%	-	-
Horiz. %	146.87%	114.36%	122.44%	86.14%	90.91%	98.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.16%	19.94%	19.23%	19.36%	20.61%	11.84%	9.70%	-
YoY %	-34.00%	3.69%	-0.67%	-6.07%	74.07%	22.06%	-	-
Horiz. %	135.67%	205.57%	198.25%	199.59%	212.47%	122.06%	100.00%	-
Total Cost	133,357	131,216	122,331	107,289	96,014	92,055	84,673	7.86%
YoY %	1.63%	7.26%	14.02%	11.74%	4.30%	8.72%	-	-
Horiz. %	157.50%	154.97%	144.47%	126.71%	113.39%	108.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	178,802	129,000	109,135	125,761	72,084	110,101	95,588	10.99%
YoY %	38.61%	18.20%	-13.22%	74.46%	-34.53%	15.18%	-	-
Horiz. %	187.05%	134.95%	114.17%	131.57%	75.41%	115.18%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Dividend
Div	10,496	7,961	5,771	5,766	4,322	3,613	2,394	27.91%
YoY %	31.84%	37.95%	0.09%	33.41%	19.62%	50.92%	-	-
Horiz. %	438.43%	332.54%	241.06%	240.85%	180.53%	150.92%	100.00%	-
Div Payout %	40.17%	39.13%	26.49%	37.63%	26.72%	20.71%	13.46%	-
YoY %	2.66%	47.72%	-29.60%	40.83%	29.02%	53.86%	-	-
Horiz. %	298.44%	290.71%	196.81%	279.57%	198.51%	153.86%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Equity
Net Worth	178,802	129,000	109,135	125,761	72,084	110,101	95,588	10.99%
YoY %	38.61%	18.20%	-13.22%	74.46%	-34.53%	15.18%	-	-
Horiz. %	187.05%	134.95%	114.17%	131.57%	75.41%	115.18%	100.00%	-
NOSH	75,126	75,000	72,274	72,127	72,084	72,041	59,742	3.89%
YoY %	0.17%	3.77%	0.20%	0.06%	0.06%	20.59%	-	-
Horiz. %	125.75%	125.54%	120.98%	120.73%	120.66%	120.59%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Ratio Analysis
NP Margin	16.38%	13.42%	15.12%	12.50%	14.42%	15.94%	17.36%	-
YoY %	22.06%	-11.24%	20.96%	-13.31%	-9.54%	-8.18%	-	-
Horiz. %	94.35%	77.30%	87.10%	72.00%	83.06%	91.82%	100.00%	-
ROE	14.61%	15.77%	19.96%	12.19%	22.44%	15.85%	18.61%	-
YoY %	-7.36%	-20.99%	63.74%	-45.68%	41.58%	-14.83%	-	-
Horiz. %	78.51%	84.74%	107.25%	65.50%	120.58%	85.17%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Per Share
RPS	212.29	202.08	199.40	170.00	155.63	152.00	171.51	3.61%
YoY %	5.05%	1.34%	17.29%	9.23%	2.39%	-11.38%	-	-
Horiz. %	123.78%	117.82%	116.26%	99.12%	90.74%	88.62%	100.00%	-
EPS	34.78	27.13	30.14	21.25	22.44	24.22	29.78	2.61%
YoY %	28.20%	-9.99%	41.84%	-5.30%	-7.35%	-18.67%	-	-
Horiz. %	116.79%	91.10%	101.21%	71.36%	75.35%	81.33%	100.00%	-
DPS	14.00	10.62	8.00	8.00	6.00	5.02	4.01	23.15%
YoY %	31.83%	32.75%	0.00%	33.33%	19.52%	25.19%	-	-
Horiz. %	349.13%	264.84%	199.50%	199.50%	149.63%	125.19%	100.00%	-
NAPS	2.38	1.72	1.51	1.7436	1.00	1.5283	1.60	6.83%
YoY %	38.37%	13.91%	-13.40%	74.36%	-34.57%	-4.48%	-	-
Horiz. %	148.75%	107.50%	94.38%	108.97%	62.50%	95.52%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 72,127
RPS	96.46	91.67	87.16	74.16	67.85	66.23	61.97	7.64%
YoY %	5.23%	5.17%	17.53%	9.30%	2.45%	6.87%	-	-
Horiz. %	155.66%	147.93%	140.65%	119.67%	109.49%	106.87%	100.00%	-
EPS	15.80	12.31	13.17	9.27	9.78	10.55	10.76	6.60%
YoY %	28.35%	-6.53%	42.07%	-5.21%	-7.30%	-1.95%	-	-
Horiz. %	146.84%	114.41%	122.40%	86.15%	90.89%	98.05%	100.00%	-
DPS	6.35	4.82	3.49	3.49	2.61	2.19	1.45	27.89%
YoY %	31.74%	38.11%	0.00%	33.72%	19.18%	51.03%	-	-
Horiz. %	437.93%	332.41%	240.69%	240.69%	180.00%	151.03%	100.00%	-
NAPS	1.0814	0.7802	0.66	0.7606	0.436	0.6659	0.5781	10.99%
YoY %	38.61%	18.21%	-13.23%	74.45%	-34.52%	15.19%	-	-
Horiz. %	187.06%	134.96%	114.17%	131.57%	75.42%	115.19%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	28/09/01	29/09/00	-
Price	1.78	2.06	2.66	2.12	2.10	2.02	2.70	-
P/RPS	0.84	1.02	1.33	1.25	1.35	1.33	1.57	-9.89%
YoY %	-17.65%	-23.31%	6.40%	-7.41%	1.50%	-15.29%	-	-
Horiz. %	53.50%	64.97%	84.71%	79.62%	85.99%	84.71%	100.00%	-
P/EPS	5.12	7.59	8.83	9.98	9.36	8.34	9.07	-9.08%
YoY %	-32.54%	-14.04%	-11.52%	6.62%	12.23%	-8.05%	-	-
Horiz. %	56.45%	83.68%	97.35%	110.03%	103.20%	91.95%	100.00%	-
EY	19.54	13.17	11.33	10.02	10.68	11.99	11.03	9.99%
YoY %	48.37%	16.24%	13.07%	-6.18%	-10.93%	8.70%	-	-
Horiz. %	177.15%	119.40%	102.72%	90.84%	96.83%	108.70%	100.00%	-
DY	7.87	5.15	3.01	3.77	2.86	2.48	1.48	32.09%
YoY %	52.82%	71.10%	-20.16%	31.82%	15.32%	67.57%	-	-
Horiz. %	531.76%	347.97%	203.38%	254.73%	193.24%	167.57%	100.00%	-
P/NAPS	0.75	1.20	1.76	1.22	2.10	1.32	1.69	-12.65%
YoY %	-37.50%	-31.82%	44.26%	-41.90%	59.09%	-21.89%	-	-
Horiz. %	44.38%	71.01%	104.14%	72.19%	124.26%	78.11%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Announcement Date
Date	14/11/06	26/10/05	28/10/04	05/11/03	21/10/02	22/10/01	24/10/00	-
Price	1.83	1.93	2.77	2.15	2.29	2.02	2.96	-
P/RPS	0.86	0.96	1.39	1.26	1.47	1.33	1.73	-10.99%
YoY %	-10.42%	-30.94%	10.32%	-14.29%	10.53%	-23.12%	-	-
Horiz. %	49.71%	55.49%	80.35%	72.83%	84.97%	76.88%	100.00%	-
P/EPS	5.26	7.11	9.19	10.12	10.21	8.34	9.94	-10.05%
YoY %	-26.02%	-22.63%	-9.19%	-0.88%	22.42%	-16.10%	-	-
Horiz. %	52.92%	71.53%	92.45%	101.81%	102.72%	83.90%	100.00%	-
EY	19.01	14.06	10.88	9.88	9.80	11.99	10.06	11.18%
YoY %	35.21%	29.23%	10.12%	0.82%	-18.27%	19.18%	-	-
Horiz. %	188.97%	139.76%	108.15%	98.21%	97.42%	119.18%	100.00%	-
DY	7.65	5.50	2.89	3.72	2.62	2.48	1.35	33.50%
YoY %	39.09%	90.31%	-22.31%	41.98%	5.65%	83.70%	-	-
Horiz. %	566.67%	407.41%	214.07%	275.56%	194.07%	183.70%	100.00%	-
P/NAPS	0.77	1.12	1.83	1.23	2.29	1.32	1.85	-13.58%
YoY %	-31.25%	-38.80%	48.78%	-46.29%	73.48%	-28.65%	-	-
Horiz. %	41.62%	60.54%	98.92%	66.49%	123.78%	71.35%	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