[NHFATT] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[NHFATT] NEW HOONG FATT HOLDINGS BHD
Announcement Date
28-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 0.54%
YoY- 30.34%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 162,871 154,211 155,950 149,593 131,145 116,893 110,079 6.74%
PBT 26,380 29,469 25,558 27,987 21,531 18,167 20,616 4.19%
Tax -2,934 -2,540 -4,358 -5,371 -4,180 -4,293 -2,946 -0.06%
NP 23,446 26,929 21,200 22,616 17,351 13,874 17,670 4.82%
-
NP to SH 23,446 26,929 21,200 22,616 17,351 13,874 17,670 4.82%
-
Tax Rate 11.12% 8.62% 17.05% 19.19% 19.41% 23.63% 14.29% -
Total Cost 139,425 127,282 134,750 126,977 113,794 103,019 92,409 7.08%
-
Net Worth 213,446 197,604 172,093 124,320 135,465 123,660 72,011 19.83%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 8,267 10,521 8,242 7,961 5,771 5,766 4,322 11.40%
Div Payout % 35.26% 39.07% 38.88% 35.20% 33.26% 41.57% 24.46% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 213,446 197,604 172,093 124,320 135,465 123,660 72,011 19.83%
NOSH 75,157 75,134 75,149 74,891 72,229 72,164 72,011 0.71%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 14.40% 17.46% 13.59% 15.12% 13.23% 11.87% 16.05% -
ROE 10.98% 13.63% 12.32% 18.19% 12.81% 11.22% 24.54% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 216.71 205.25 207.52 199.75 181.57 161.98 152.86 5.98%
EPS 31.20 35.84 28.21 30.20 24.02 19.23 24.54 4.07%
DPS 11.00 14.00 11.00 10.63 8.00 8.00 6.00 10.61%
NAPS 2.84 2.63 2.29 1.66 1.8755 1.7136 1.00 18.98%
Adjusted Per Share Value based on latest NOSH - 74,891
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 98.50 93.27 94.32 90.47 79.32 70.70 66.58 6.73%
EPS 14.18 16.29 12.82 13.68 10.49 8.39 10.69 4.81%
DPS 5.00 6.36 4.99 4.82 3.49 3.49 2.61 11.43%
NAPS 1.2909 1.1951 1.0408 0.7519 0.8193 0.7479 0.4355 19.83%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.76 2.00 1.84 2.71 2.46 2.08 2.75 -
P/RPS 0.81 0.97 0.89 1.36 1.35 1.28 1.80 -12.45%
P/EPS 5.64 5.58 6.52 8.97 10.24 10.82 11.21 -10.80%
EY 17.73 17.92 15.33 11.14 9.77 9.24 8.92 12.11%
DY 6.25 7.00 5.98 3.92 3.25 3.85 2.18 19.17%
P/NAPS 0.62 0.76 0.80 1.63 1.31 1.21 2.75 -21.96%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 15/05/08 10/05/07 27/04/06 28/04/05 23/04/04 08/05/03 16/05/02 -
Price 1.82 2.11 1.95 2.52 2.39 2.00 2.78 -
P/RPS 0.84 1.03 0.94 1.26 1.32 1.23 1.82 -12.08%
P/EPS 5.83 5.89 6.91 8.34 9.95 10.40 11.33 -10.47%
EY 17.14 16.99 14.47 11.98 10.05 9.61 8.83 11.67%
DY 6.04 6.64 5.64 4.22 3.35 4.00 2.16 18.67%
P/NAPS 0.64 0.80 0.85 1.52 1.27 1.17 2.78 -21.69%

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