Highlights

[NHFATT] QoQ Annualized Quarter Result on 2010-06-30 [#2]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 29-Jul-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     15.67%    YoY -     23.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 214,840 222,473 222,885 220,786 211,380 203,315 200,560 4.70%
  QoQ % -3.43% -0.18% 0.95% 4.45% 3.97% 1.37% -
  Horiz. % 107.12% 110.93% 111.13% 110.08% 105.39% 101.37% 100.00%
PBT 31,236 31,304 31,214 32,010 28,760 25,729 30,978 0.55%
  QoQ % -0.22% 0.29% -2.48% 11.30% 11.78% -16.95% -
  Horiz. % 100.83% 101.05% 100.76% 103.33% 92.84% 83.05% 100.00%
Tax -2,560 -3,665 -2,962 -2,046 -2,936 -3,484 -2,933 -8.68%
  QoQ % 30.15% -23.71% -44.80% 30.31% 15.73% -18.77% -
  Horiz. % 87.27% 124.94% 101.00% 69.75% 100.09% 118.77% 100.00%
NP 28,676 27,639 28,252 29,964 25,824 22,245 28,045 1.49%
  QoQ % 3.75% -2.17% -5.71% 16.03% 16.09% -20.68% -
  Horiz. % 102.25% 98.55% 100.74% 106.84% 92.08% 79.32% 100.00%
NP to SH 28,328 27,254 27,874 29,634 25,620 21,973 27,580 1.80%
  QoQ % 3.94% -2.23% -5.94% 15.67% 16.60% -20.33% -
  Horiz. % 102.71% 98.82% 101.07% 107.45% 92.89% 79.67% 100.00%
Tax Rate 8.20 % 11.71 % 9.49 % 6.39 % 10.21 % 13.54 % 9.47 % -9.16%
  QoQ % -29.97% 23.39% 48.51% -37.41% -24.59% 42.98% -
  Horiz. % 86.59% 123.65% 100.21% 67.48% 107.81% 142.98% 100.00%
Total Cost 186,164 194,834 194,633 190,822 185,556 181,070 172,514 5.21%
  QoQ % -4.45% 0.10% 2.00% 2.84% 2.48% 4.96% -
  Horiz. % 107.91% 112.94% 112.82% 110.61% 107.56% 104.96% 100.00%
Net Worth 257,117 249,540 245,731 239,808 237,556 231,452 232,255 7.02%
  QoQ % 3.04% 1.55% 2.47% 0.95% 2.64% -0.35% -
  Horiz. % 110.70% 107.44% 105.80% 103.25% 102.28% 99.65% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 9,771 3,005 - - 9,017 3,006 -
  QoQ % 0.00% 225.07% 0.00% 0.00% 0.00% 199.93% -
  Horiz. % 0.00% 325.00% 99.98% 0.00% 0.00% 299.93% 100.00%
Div Payout % - % 35.85 % 10.78 % - % - % 41.04 % 10.90 % -
  QoQ % 0.00% 232.56% 0.00% 0.00% 0.00% 276.51% -
  Horiz. % 0.00% 328.90% 98.90% 0.00% 0.00% 376.51% 100.00%
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 257,117 249,540 245,731 239,808 237,556 231,452 232,255 7.02%
  QoQ % 3.04% 1.55% 2.47% 0.95% 2.64% -0.35% -
  Horiz. % 110.70% 107.44% 105.80% 103.25% 102.28% 99.65% 100.00%
NOSH 75,180 75,162 75,147 75,175 75,176 75,147 75,163 0.02%
  QoQ % 0.02% 0.02% -0.04% -0.00% 0.04% -0.02% -
  Horiz. % 100.02% 100.00% 99.98% 100.02% 100.02% 99.98% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 13.35 % 12.42 % 12.68 % 13.57 % 12.22 % 10.94 % 13.98 % -3.03%
  QoQ % 7.49% -2.05% -6.56% 11.05% 11.70% -21.75% -
  Horiz. % 95.49% 88.84% 90.70% 97.07% 87.41% 78.25% 100.00%
ROE 11.02 % 10.92 % 11.34 % 12.36 % 10.78 % 9.49 % 11.87 % -4.84%
  QoQ % 0.92% -3.70% -8.25% 14.66% 13.59% -20.05% -
  Horiz. % 92.84% 92.00% 95.53% 104.13% 90.82% 79.95% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 285.77 295.99 296.60 293.70 281.18 270.56 266.83 4.68%
  QoQ % -3.45% -0.21% 0.99% 4.45% 3.93% 1.40% -
  Horiz. % 107.10% 110.93% 111.16% 110.07% 105.38% 101.40% 100.00%
EPS 37.68 36.26 37.09 39.42 34.08 29.24 36.69 1.79%
  QoQ % 3.92% -2.24% -5.91% 15.67% 16.55% -20.31% -
  Horiz. % 102.70% 98.83% 101.09% 107.44% 92.89% 79.69% 100.00%
DPS 0.00 13.00 4.00 0.00 0.00 12.00 4.00 -
  QoQ % 0.00% 225.00% 0.00% 0.00% 0.00% 200.00% -
  Horiz. % 0.00% 325.00% 100.00% 0.00% 0.00% 300.00% 100.00%
NAPS 3.4200 3.3200 3.2700 3.1900 3.1600 3.0800 3.0900 7.01%
  QoQ % 3.01% 1.53% 2.51% 0.95% 2.60% -0.32% -
  Horiz. % 110.68% 107.44% 105.83% 103.24% 102.27% 99.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 259.87 269.10 269.60 267.06 255.69 245.93 242.60 4.70%
  QoQ % -3.43% -0.19% 0.95% 4.45% 3.97% 1.37% -
  Horiz. % 107.12% 110.92% 111.13% 110.08% 105.40% 101.37% 100.00%
EPS 34.27 32.97 33.72 35.85 30.99 26.58 33.36 1.81%
  QoQ % 3.94% -2.22% -5.94% 15.68% 16.59% -20.32% -
  Horiz. % 102.73% 98.83% 101.08% 107.46% 92.90% 79.68% 100.00%
DPS 0.00 11.82 3.64 0.00 0.00 10.91 3.64 -
  QoQ % 0.00% 224.73% 0.00% 0.00% 0.00% 199.73% -
  Horiz. % 0.00% 324.73% 100.00% 0.00% 0.00% 299.73% 100.00%
NAPS 3.1101 3.0184 2.9724 2.9007 2.8735 2.7997 2.8094 7.02%
  QoQ % 3.04% 1.55% 2.47% 0.95% 2.64% -0.35% -
  Horiz. % 110.70% 107.44% 105.80% 103.25% 102.28% 99.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.4200 2.3000 2.3200 2.0900 2.2600 2.2500 1.8400 -
P/RPS 0.85 0.78 0.78 0.71 0.80 0.83 0.69 14.93%
  QoQ % 8.97% 0.00% 9.86% -11.25% -3.61% 20.29% -
  Horiz. % 123.19% 113.04% 113.04% 102.90% 115.94% 120.29% 100.00%
P/EPS 6.42 6.34 6.25 5.30 6.63 7.69 5.01 18.00%
  QoQ % 1.26% 1.44% 17.92% -20.06% -13.78% 53.49% -
  Horiz. % 128.14% 126.55% 124.75% 105.79% 132.34% 153.49% 100.00%
EY 15.57 15.77 15.99 18.86 15.08 13.00 19.94 -15.22%
  QoQ % -1.27% -1.38% -15.22% 25.07% 16.00% -34.80% -
  Horiz. % 78.08% 79.09% 80.19% 94.58% 75.63% 65.20% 100.00%
DY 0.00 5.65 1.72 0.00 0.00 5.33 2.17 -
  QoQ % 0.00% 228.49% 0.00% 0.00% 0.00% 145.62% -
  Horiz. % 0.00% 260.37% 79.26% 0.00% 0.00% 245.62% 100.00%
P/NAPS 0.71 0.69 0.71 0.66 0.72 0.73 0.60 11.89%
  QoQ % 2.90% -2.82% 7.58% -8.33% -1.37% 21.67% -
  Horiz. % 118.33% 115.00% 118.33% 110.00% 120.00% 121.67% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 05/05/11 28/02/11 28/10/10 29/07/10 13/05/10 25/02/10 28/10/09 -
Price 2.4900 2.3000 2.4400 2.2900 2.2500 2.4000 1.8700 -
P/RPS 0.87 0.78 0.82 0.78 0.80 0.89 0.70 15.61%
  QoQ % 11.54% -4.88% 5.13% -2.50% -10.11% 27.14% -
  Horiz. % 124.29% 111.43% 117.14% 111.43% 114.29% 127.14% 100.00%
P/EPS 6.61 6.34 6.58 5.81 6.60 8.21 5.10 18.89%
  QoQ % 4.26% -3.65% 13.25% -11.97% -19.61% 60.98% -
  Horiz. % 129.61% 124.31% 129.02% 113.92% 129.41% 160.98% 100.00%
EY 15.13 15.77 15.20 17.21 15.15 12.18 19.62 -15.92%
  QoQ % -4.06% 3.75% -11.68% 13.60% 24.38% -37.92% -
  Horiz. % 77.12% 80.38% 77.47% 87.72% 77.22% 62.08% 100.00%
DY 0.00 5.65 1.64 0.00 0.00 5.00 2.14 -
  QoQ % 0.00% 244.51% 0.00% 0.00% 0.00% 133.64% -
  Horiz. % 0.00% 264.02% 76.64% 0.00% 0.00% 233.64% 100.00%
P/NAPS 0.73 0.69 0.75 0.72 0.71 0.78 0.61 12.73%
  QoQ % 5.80% -8.00% 4.17% 1.41% -8.97% 27.87% -
  Horiz. % 119.67% 113.11% 122.95% 118.03% 116.39% 127.87% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

2001 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.860.00 
 KOTRA 2.060.00 
 UCREST 0.160.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.220.00 
 3A 0.800.00 
Partners & Brokers