[NHFATT] YoY TTM Result on 31-Mar-2008 [#1]

Stock

[NHFATT] NEW HOONG FATT HOLDINGS BHD

Announcement Date

15-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Mar-2008 [#1]

Profit Trend

QoQ- 1.93%

YoY- -12.93%

Quarter Report

NHFATT interim-q108.pdf

Latest QR

Upcoming QR

NHFATT's Result

NHFATT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
TTM Result
Revenue	223,338	210,623	171,769	162,871	154,211	155,950	149,593	6.90%
YoY %	6.04%	22.62%	5.46%	5.62%	-1.12%	4.25%	-	-
Horiz. %	149.30%	140.80%	114.82%	108.88%	103.09%	104.25%	100.00%	-
PBT	31,923	27,024	21,196	26,380	29,469	25,558	27,987	2.21%
YoY %	18.13%	27.50%	-19.65%	-10.48%	15.30%	-8.68%	-	-
Horiz. %	114.06%	96.56%	75.74%	94.26%	105.30%	91.32%	100.00%	-
Tax	-3,571	-3,975	-3,005	-2,934	-2,540	-4,358	-5,371	-6.57%
YoY %	10.16%	-32.28%	-2.42%	-15.51%	41.72%	18.86%	-	-
Horiz. %	66.49%	74.01%	55.95%	54.63%	47.29%	81.14%	100.00%	-
NP	28,352	23,049	18,191	23,446	26,929	21,200	22,616	3.83%
YoY %	23.01%	26.71%	-22.41%	-12.93%	27.02%	-6.26%	-	-
Horiz. %	125.36%	101.91%	80.43%	103.67%	119.07%	93.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,931	22,779	18,138	23,446	26,929	21,200	22,616	3.57%
YoY %	22.62%	25.59%	-22.64%	-12.93%	27.02%	-6.26%	-	-
Horiz. %	123.50%	100.72%	80.20%	103.67%	119.07%	93.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.19%	14.71%	14.18%	11.12%	8.62%	17.05%	19.19%	-
YoY %	-23.93%	3.74%	27.52%	29.00%	-49.44%	-11.15%	-	-
Horiz. %	58.31%	76.65%	73.89%	57.95%	44.92%	88.85%	100.00%	-
Total Cost	194,986	187,574	153,578	139,425	127,282	134,750	126,977	7.40%
YoY %	3.95%	22.14%	10.15%	9.54%	-5.54%	6.12%	-	-
Horiz. %	153.56%	147.72%	120.95%	109.80%	100.24%	106.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	257,117	237,556	223,208	213,446	197,604	172,093	124,320	12.86%
YoY %	8.23%	6.43%	4.57%	8.02%	14.82%	38.43%	-	-
Horiz. %	206.82%	191.08%	179.54%	171.69%	158.95%	138.43%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	9,767	9,034	8,275	8,267	10,521	8,242	7,961	3.46%
YoY %	8.11%	9.17%	0.10%	-21.42%	27.65%	3.53%	-	-
Horiz. %	122.69%	113.48%	103.94%	103.84%	132.16%	103.53%	100.00%	-
Div Payout %	34.97%	39.66%	45.63%	35.26%	39.07%	38.88%	35.20%	-
YoY %	-11.83%	-13.08%	29.41%	-9.75%	0.49%	10.45%	-	-
Horiz. %	99.35%	112.67%	129.63%	100.17%	110.99%	110.45%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	257,117	237,556	223,208	213,446	197,604	172,093	124,320	12.86%
YoY %	8.23%	6.43%	4.57%	8.02%	14.82%	38.43%	-	-
Horiz. %	206.82%	191.08%	179.54%	171.69%	158.95%	138.43%	100.00%	-
NOSH	75,180	75,176	75,154	75,157	75,134	75,149	74,891	0.06%
YoY %	0.01%	0.03%	-0.00%	0.03%	-0.02%	0.34%	-	-
Horiz. %	100.39%	100.38%	100.35%	100.36%	100.32%	100.34%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	12.69%	10.94%	10.59%	14.40%	17.46%	13.59%	15.12%	-
YoY %	16.00%	3.31%	-26.46%	-17.53%	28.48%	-10.12%	-	-
Horiz. %	83.93%	72.35%	70.04%	95.24%	115.48%	89.88%	100.00%	-
ROE	10.86%	9.59%	8.13%	10.98%	13.63%	12.32%	18.19%	-
YoY %	13.24%	17.96%	-25.96%	-19.44%	10.63%	-32.27%	-	-
Horiz. %	59.70%	52.72%	44.69%	60.36%	74.93%	67.73%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	297.07	280.17	228.55	216.71	205.25	207.52	199.75	6.83%
YoY %	6.03%	22.59%	5.46%	5.58%	-1.09%	3.89%	-	-
Horiz. %	148.72%	140.26%	114.42%	108.49%	102.75%	103.89%	100.00%	-
EPS	37.15	30.30	24.13	31.20	35.84	28.21	30.20	3.51%
YoY %	22.61%	25.57%	-22.66%	-12.95%	27.05%	-6.59%	-	-
Horiz. %	123.01%	100.33%	79.90%	103.31%	118.68%	93.41%	100.00%	-
DPS	13.00	12.00	11.00	11.00	14.00	11.00	10.63	3.40%
YoY %	8.33%	9.09%	0.00%	-21.43%	27.27%	3.48%	-	-
Horiz. %	122.30%	112.89%	103.48%	103.48%	131.70%	103.48%	100.00%	-
NAPS	3.42	3.16	2.97	2.84	2.63	2.29	1.66	12.79%
YoY %	8.23%	6.40%	4.58%	7.98%	14.85%	37.95%	-	-
Horiz. %	206.02%	190.36%	178.92%	171.08%	158.43%	137.95%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 75,157
RPS	135.07	127.38	103.89	98.50	93.27	94.32	90.47	6.90%
YoY %	6.04%	22.61%	5.47%	5.61%	-1.11%	4.26%	-	-
Horiz. %	149.30%	140.80%	114.83%	108.88%	103.09%	104.26%	100.00%	-
EPS	16.89	13.78	10.97	14.18	16.29	12.82	13.68	3.57%
YoY %	22.57%	25.62%	-22.64%	-12.95%	27.07%	-6.29%	-	-
Horiz. %	123.46%	100.73%	80.19%	103.65%	119.08%	93.71%	100.00%	-
DPS	5.91	5.46	5.01	5.00	6.36	4.99	4.82	3.45%
YoY %	8.24%	8.98%	0.20%	-21.38%	27.45%	3.53%	-	-
Horiz. %	122.61%	113.28%	103.94%	103.73%	131.95%	103.53%	100.00%	-
NAPS	1.555	1.4367	1.35	1.2909	1.1951	1.0408	0.7519	12.86%
YoY %	8.23%	6.42%	4.58%	8.02%	14.83%	38.42%	-	-
Horiz. %	206.81%	191.08%	179.55%	171.69%	158.94%	138.42%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	2.42	2.26	1.59	1.76	2.00	1.84	2.71	-
P/RPS	0.81	0.81	0.70	0.81	0.97	0.89	1.36	-8.27%
YoY %	0.00%	15.71%	-13.58%	-16.49%	8.99%	-34.56%	-	-
Horiz. %	59.56%	59.56%	51.47%	59.56%	71.32%	65.44%	100.00%	-
P/EPS	6.51	7.46	6.59	5.64	5.58	6.52	8.97	-5.19%
YoY %	-12.73%	13.20%	16.84%	1.08%	-14.42%	-27.31%	-	-
Horiz. %	72.58%	83.17%	73.47%	62.88%	62.21%	72.69%	100.00%	-
EY	15.35	13.41	15.18	17.73	17.92	15.33	11.14	5.48%
YoY %	14.47%	-11.66%	-14.38%	-1.06%	16.89%	37.61%	-	-
Horiz. %	137.79%	120.38%	136.27%	159.16%	160.86%	137.61%	100.00%	-
DY	5.37	5.31	6.92	6.25	7.00	5.98	3.92	5.38%
YoY %	1.13%	-23.27%	10.72%	-10.71%	17.06%	52.55%	-	-
Horiz. %	136.99%	135.46%	176.53%	159.44%	178.57%	152.55%	100.00%	-
P/NAPS	0.71	0.72	0.54	0.62	0.76	0.80	1.63	-12.92%
YoY %	-1.39%	33.33%	-12.90%	-18.42%	-5.00%	-50.92%	-	-
Horiz. %	43.56%	44.17%	33.13%	38.04%	46.63%	49.08%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	05/05/11	13/05/10	14/05/09	15/05/08	10/05/07	27/04/06	28/04/05	-
Price	2.49	2.25	1.77	1.82	2.11	1.95	2.52	-
P/RPS	0.84	0.80	0.77	0.84	1.03	0.94	1.26	-6.53%
YoY %	5.00%	3.90%	-8.33%	-18.45%	9.57%	-25.40%	-	-
Horiz. %	66.67%	63.49%	61.11%	66.67%	81.75%	74.60%	100.00%	-
P/EPS	6.70	7.43	7.33	5.83	5.89	6.91	8.34	-3.58%
YoY %	-9.83%	1.36%	25.73%	-1.02%	-14.76%	-17.15%	-	-
Horiz. %	80.34%	89.09%	87.89%	69.90%	70.62%	82.85%	100.00%	-
EY	14.92	13.47	13.64	17.14	16.99	14.47	11.98	3.72%
YoY %	10.76%	-1.25%	-20.42%	0.88%	17.42%	20.78%	-	-
Horiz. %	124.54%	112.44%	113.86%	143.07%	141.82%	120.78%	100.00%	-
DY	5.22	5.33	6.21	6.04	6.64	5.64	4.22	3.60%
YoY %	-2.06%	-14.17%	2.81%	-9.04%	17.73%	33.65%	-	-
Horiz. %	123.70%	126.30%	147.16%	143.13%	157.35%	133.65%	100.00%	-
P/NAPS	0.73	0.71	0.60	0.64	0.80	0.85	1.52	-11.50%
YoY %	2.82%	18.33%	-6.25%	-20.00%	-5.88%	-44.08%	-	-
Horiz. %	48.03%	46.71%	39.47%	42.11%	52.63%	55.92%	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