Highlights

[NHFATT] QoQ Annualized Quarter Result on 2011-06-30 [#2]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 28-Jul-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -0.09%    YoY -     -4.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 216,072 215,570 218,397 226,086 214,840 222,473 222,885 -2.05%
  QoQ % 0.23% -1.29% -3.40% 5.23% -3.43% -0.18% -
  Horiz. % 96.94% 96.72% 97.99% 101.44% 96.39% 99.82% 100.00%
PBT 22,680 25,859 32,081 31,910 31,236 31,304 31,214 -19.16%
  QoQ % -12.29% -19.40% 0.54% 2.16% -0.22% 0.29% -
  Horiz. % 72.66% 82.84% 102.78% 102.23% 100.07% 100.29% 100.00%
Tax -6,300 -5,946 -3,600 -3,270 -2,560 -3,665 -2,962 65.29%
  QoQ % -5.95% -65.17% -10.09% -27.73% 30.15% -23.71% -
  Horiz. % 212.65% 200.70% 121.51% 110.37% 86.41% 123.71% 100.00%
NP 16,380 19,913 28,481 28,640 28,676 27,639 28,252 -30.45%
  QoQ % -17.74% -30.08% -0.55% -0.13% 3.75% -2.17% -
  Horiz. % 57.98% 70.48% 100.81% 101.37% 101.50% 97.83% 100.00%
NP to SH 16,380 19,805 28,337 28,302 28,328 27,254 27,874 -29.82%
  QoQ % -17.29% -30.11% 0.12% -0.09% 3.94% -2.23% -
  Horiz. % 58.76% 71.05% 101.66% 101.53% 101.63% 97.77% 100.00%
Tax Rate 27.78 % 22.99 % 11.22 % 10.25 % 8.20 % 11.71 % 9.49 % 104.50%
  QoQ % 20.84% 104.90% 9.46% 25.00% -29.97% 23.39% -
  Horiz. % 292.73% 242.26% 118.23% 108.01% 86.41% 123.39% 100.00%
Total Cost 199,692 195,657 189,916 197,446 186,164 194,834 194,633 1.72%
  QoQ % 2.06% 3.02% -3.81% 6.06% -4.45% 0.10% -
  Horiz. % 102.60% 100.53% 97.58% 101.45% 95.65% 100.10% 100.00%
Net Worth 293,112 289,353 263,783 256,266 257,117 249,540 245,731 12.46%
  QoQ % 1.30% 9.69% 2.93% -0.33% 3.04% 1.55% -
  Horiz. % 119.28% 117.75% 107.35% 104.29% 104.63% 101.55% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 9,018 3,006 - - 9,771 3,005 -
  QoQ % 0.00% 200.02% 0.00% 0.00% 0.00% 225.07% -
  Horiz. % 0.00% 300.04% 100.01% 0.00% 0.00% 325.07% 100.00%
Div Payout % - % 45.54 % 10.61 % - % - % 35.85 % 10.78 % -
  QoQ % 0.00% 329.22% 0.00% 0.00% 0.00% 232.56% -
  Horiz. % 0.00% 422.45% 98.42% 0.00% 0.00% 332.56% 100.00%
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 293,112 289,353 263,783 256,266 257,117 249,540 245,731 12.46%
  QoQ % 1.30% 9.69% 2.93% -0.33% 3.04% 1.55% -
  Horiz. % 119.28% 117.75% 107.35% 104.29% 104.63% 101.55% 100.00%
NOSH 75,157 75,156 75,152 75,151 75,180 75,162 75,147 0.01%
  QoQ % 0.00% 0.01% 0.00% -0.04% 0.02% 0.02% -
  Horiz. % 100.01% 100.01% 100.01% 100.01% 100.04% 100.02% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 7.58 % 9.24 % 13.04 % 12.67 % 13.35 % 12.42 % 12.68 % -29.01%
  QoQ % -17.97% -29.14% 2.92% -5.09% 7.49% -2.05% -
  Horiz. % 59.78% 72.87% 102.84% 99.92% 105.28% 97.95% 100.00%
ROE 5.59 % 6.84 % 10.74 % 11.04 % 11.02 % 10.92 % 11.34 % -37.57%
  QoQ % -18.27% -36.31% -2.72% 0.18% 0.92% -3.70% -
  Horiz. % 49.29% 60.32% 94.71% 97.35% 97.18% 96.30% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 287.49 286.83 290.61 300.84 285.77 295.99 296.60 -2.06%
  QoQ % 0.23% -1.30% -3.40% 5.27% -3.45% -0.21% -
  Horiz. % 96.93% 96.71% 97.98% 101.43% 96.35% 99.79% 100.00%
EPS 21.80 26.35 37.71 37.66 37.68 36.26 37.09 -29.81%
  QoQ % -17.27% -30.12% 0.13% -0.05% 3.92% -2.24% -
  Horiz. % 58.78% 71.04% 101.67% 101.54% 101.59% 97.76% 100.00%
DPS 0.00 12.00 4.00 0.00 0.00 13.00 4.00 -
  QoQ % 0.00% 200.00% 0.00% 0.00% 0.00% 225.00% -
  Horiz. % 0.00% 300.00% 100.00% 0.00% 0.00% 325.00% 100.00%
NAPS 3.9000 3.8500 3.5100 3.4100 3.4200 3.3200 3.2700 12.45%
  QoQ % 1.30% 9.69% 2.93% -0.29% 3.01% 1.53% -
  Horiz. % 119.27% 117.74% 107.34% 104.28% 104.59% 101.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 261.36 260.75 264.17 273.47 259.87 269.10 269.60 -2.05%
  QoQ % 0.23% -1.29% -3.40% 5.23% -3.43% -0.19% -
  Horiz. % 96.94% 96.72% 97.99% 101.44% 96.39% 99.81% 100.00%
EPS 19.81 23.96 34.28 34.23 34.27 32.97 33.72 -29.83%
  QoQ % -17.32% -30.11% 0.15% -0.12% 3.94% -2.22% -
  Horiz. % 58.75% 71.06% 101.66% 101.51% 101.63% 97.78% 100.00%
DPS 0.00 10.91 3.64 0.00 0.00 11.82 3.64 -
  QoQ % 0.00% 199.73% 0.00% 0.00% 0.00% 224.73% -
  Horiz. % 0.00% 299.73% 100.00% 0.00% 0.00% 324.73% 100.00%
NAPS 3.5455 3.5000 3.1907 3.0998 3.1101 3.0184 2.9724 12.46%
  QoQ % 1.30% 9.69% 2.93% -0.33% 3.04% 1.55% -
  Horiz. % 119.28% 117.75% 107.34% 104.29% 104.63% 101.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.4400 2.3000 2.2000 2.3200 2.4200 2.3000 2.3200 -
P/RPS 0.85 0.80 0.76 0.77 0.85 0.78 0.78 5.89%
  QoQ % 6.25% 5.26% -1.30% -9.41% 8.97% 0.00% -
  Horiz. % 108.97% 102.56% 97.44% 98.72% 108.97% 100.00% 100.00%
P/EPS 11.20 8.73 5.83 6.16 6.42 6.34 6.25 47.48%
  QoQ % 28.29% 49.74% -5.36% -4.05% 1.26% 1.44% -
  Horiz. % 179.20% 139.68% 93.28% 98.56% 102.72% 101.44% 100.00%
EY 8.93 11.46 17.14 16.23 15.57 15.77 15.99 -32.16%
  QoQ % -22.08% -33.14% 5.61% 4.24% -1.27% -1.38% -
  Horiz. % 55.85% 71.67% 107.19% 101.50% 97.37% 98.62% 100.00%
DY 0.00 5.22 1.82 0.00 0.00 5.65 1.72 -
  QoQ % 0.00% 186.81% 0.00% 0.00% 0.00% 228.49% -
  Horiz. % 0.00% 303.49% 105.81% 0.00% 0.00% 328.49% 100.00%
P/NAPS 0.63 0.60 0.63 0.68 0.71 0.69 0.71 -7.65%
  QoQ % 5.00% -4.76% -7.35% -4.23% 2.90% -2.82% -
  Horiz. % 88.73% 84.51% 88.73% 95.77% 100.00% 97.18% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 03/05/12 27/02/12 10/11/11 28/07/11 05/05/11 28/02/11 28/10/10 -
Price 2.4000 2.4200 2.2900 2.3100 2.4900 2.3000 2.4400 -
P/RPS 0.83 0.84 0.79 0.77 0.87 0.78 0.82 0.81%
  QoQ % -1.19% 6.33% 2.60% -11.49% 11.54% -4.88% -
  Horiz. % 101.22% 102.44% 96.34% 93.90% 106.10% 95.12% 100.00%
P/EPS 11.01 9.18 6.07 6.13 6.61 6.34 6.58 40.90%
  QoQ % 19.93% 51.24% -0.98% -7.26% 4.26% -3.65% -
  Horiz. % 167.33% 139.51% 92.25% 93.16% 100.46% 96.35% 100.00%
EY 9.08 10.89 16.47 16.30 15.13 15.77 15.20 -29.05%
  QoQ % -16.62% -33.88% 1.04% 7.73% -4.06% 3.75% -
  Horiz. % 59.74% 71.64% 108.36% 107.24% 99.54% 103.75% 100.00%
DY 0.00 4.96 1.75 0.00 0.00 5.65 1.64 -
  QoQ % 0.00% 183.43% 0.00% 0.00% 0.00% 244.51% -
  Horiz. % 0.00% 302.44% 106.71% 0.00% 0.00% 344.51% 100.00%
P/NAPS 0.62 0.63 0.65 0.68 0.73 0.69 0.75 -11.91%
  QoQ % -1.59% -3.08% -4.41% -6.85% 5.80% -8.00% -
  Horiz. % 82.67% 84.00% 86.67% 90.67% 97.33% 92.00% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Construction Sectors - Big project going to announce soon? PatrickTheBull
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
7. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
8. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
Partners & Brokers