Highlights

[NHFATT] QoQ Annualized Quarter Result on 2012-06-30 [#2]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 02-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     65.47%    YoY -     -4.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 217,252 217,467 216,672 217,280 216,072 215,570 218,397 -0.35%
  QoQ % -0.10% 0.37% -0.28% 0.56% 0.23% -1.29% -
  Horiz. % 99.48% 99.57% 99.21% 99.49% 98.94% 98.71% 100.00%
PBT 32,188 27,669 32,456 31,010 22,680 25,859 32,081 0.22%
  QoQ % 16.33% -14.75% 4.66% 36.73% -12.29% -19.40% -
  Horiz. % 100.33% 86.25% 101.17% 96.66% 70.70% 80.60% 100.00%
Tax -5,168 -4,906 -4,224 -3,906 -6,300 -5,946 -3,600 27.23%
  QoQ % -5.34% -16.15% -8.14% 38.00% -5.95% -65.17% -
  Horiz. % 143.56% 136.28% 117.33% 108.50% 175.00% 165.17% 100.00%
NP 27,020 22,763 28,232 27,104 16,380 19,913 28,481 -3.45%
  QoQ % 18.70% -19.37% 4.16% 65.47% -17.74% -30.08% -
  Horiz. % 94.87% 79.92% 99.12% 95.16% 57.51% 69.92% 100.00%
NP to SH 27,020 22,763 28,232 27,104 16,380 19,805 28,337 -3.12%
  QoQ % 18.70% -19.37% 4.16% 65.47% -17.29% -30.11% -
  Horiz. % 95.35% 80.33% 99.63% 95.65% 57.80% 69.89% 100.00%
Tax Rate 16.06 % 17.73 % 13.01 % 12.60 % 27.78 % 22.99 % 11.22 % 26.98%
  QoQ % -9.42% 36.28% 3.25% -54.64% 20.84% 104.90% -
  Horiz. % 143.14% 158.02% 115.95% 112.30% 247.59% 204.90% 100.00%
Total Cost 190,232 194,704 188,440 190,176 199,692 195,657 189,916 0.11%
  QoQ % -2.30% 3.32% -0.91% -4.77% 2.06% 3.02% -
  Horiz. % 100.17% 102.52% 99.22% 100.14% 105.15% 103.02% 100.00%
Net Worth 309,646 302,841 303,634 302,882 293,112 289,353 263,783 11.27%
  QoQ % 2.25% -0.26% 0.25% 3.33% 1.30% 9.69% -
  Horiz. % 117.39% 114.81% 115.11% 114.82% 111.12% 109.69% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 9,769 3,006 - - 9,018 3,006 -
  QoQ % 0.00% 224.96% 0.00% 0.00% 0.00% 200.02% -
  Horiz. % 0.00% 324.98% 100.01% 0.00% 0.00% 300.02% 100.00%
Div Payout % - % 42.92 % 10.65 % - % - % 45.54 % 10.61 % -
  QoQ % 0.00% 303.00% 0.00% 0.00% 0.00% 329.22% -
  Horiz. % 0.00% 404.52% 100.38% 0.00% 0.00% 429.22% 100.00%
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 309,646 302,841 303,634 302,882 293,112 289,353 263,783 11.27%
  QoQ % 2.25% -0.26% 0.25% 3.33% 1.30% 9.69% -
  Horiz. % 117.39% 114.81% 115.11% 114.82% 111.12% 109.69% 100.00%
NOSH 75,157 75,146 75,157 75,157 75,157 75,156 75,152 0.00%
  QoQ % 0.01% -0.01% 0.00% 0.00% 0.00% 0.01% -
  Horiz. % 100.01% 99.99% 100.01% 100.01% 100.01% 100.01% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 12.44 % 10.47 % 13.03 % 12.47 % 7.58 % 9.24 % 13.04 % -3.09%
  QoQ % 18.82% -19.65% 4.49% 64.51% -17.97% -29.14% -
  Horiz. % 95.40% 80.29% 99.92% 95.63% 58.13% 70.86% 100.00%
ROE 8.73 % 7.52 % 9.30 % 8.95 % 5.59 % 6.84 % 10.74 % -12.89%
  QoQ % 16.09% -19.14% 3.91% 60.11% -18.27% -36.31% -
  Horiz. % 81.28% 70.02% 86.59% 83.33% 52.05% 63.69% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 289.06 289.39 288.29 289.10 287.49 286.83 290.61 -0.36%
  QoQ % -0.11% 0.38% -0.28% 0.56% 0.23% -1.30% -
  Horiz. % 99.47% 99.58% 99.20% 99.48% 98.93% 98.70% 100.00%
EPS 35.96 30.29 37.56 36.06 21.80 26.35 37.71 -3.12%
  QoQ % 18.72% -19.36% 4.16% 65.41% -17.27% -30.12% -
  Horiz. % 95.36% 80.32% 99.60% 95.62% 57.81% 69.88% 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 4.1200 4.0300 4.0400 4.0300 3.9000 3.8500 3.5100 11.26%
  QoQ % 2.23% -0.25% 0.25% 3.33% 1.30% 9.69% -
  Horiz. % 117.38% 114.81% 115.10% 114.81% 111.11% 109.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 262.79 263.05 262.09 262.82 261.36 260.75 264.17 -0.35%
  QoQ % -0.10% 0.37% -0.28% 0.56% 0.23% -1.29% -
  Horiz. % 99.48% 99.58% 99.21% 99.49% 98.94% 98.71% 100.00%
EPS 32.68 27.53 34.15 32.78 19.81 23.96 34.28 -3.13%
  QoQ % 18.71% -19.39% 4.18% 65.47% -17.32% -30.11% -
  Horiz. % 95.33% 80.31% 99.62% 95.62% 57.79% 69.89% 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 3.7455 3.6632 3.6728 3.6637 3.5455 3.5000 3.1907 11.27%
  QoQ % 2.25% -0.26% 0.25% 3.33% 1.30% 9.69% -
  Horiz. % 117.39% 114.81% 115.11% 114.82% 111.12% 109.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.3000 2.3400 2.3500 2.2500 2.4400 2.3000 2.2000 -
P/RPS 0.80 0.81 0.82 0.78 0.85 0.80 0.76 3.48%
  QoQ % -1.23% -1.22% 5.13% -8.24% 6.25% 5.26% -
  Horiz. % 105.26% 106.58% 107.89% 102.63% 111.84% 105.26% 100.00%
P/EPS 6.40 7.72 6.26 6.24 11.20 8.73 5.83 6.41%
  QoQ % -17.10% 23.32% 0.32% -44.29% 28.29% 49.74% -
  Horiz. % 109.78% 132.42% 107.38% 107.03% 192.11% 149.74% 100.00%
EY 15.63 12.95 15.98 16.03 8.93 11.46 17.14 -5.96%
  QoQ % 20.69% -18.96% -0.31% 79.51% -22.08% -33.14% -
  Horiz. % 91.19% 75.55% 93.23% 93.52% 52.10% 66.86% 100.00%
DY 0.00 5.56 1.70 0.00 0.00 5.22 1.82 -
  QoQ % 0.00% 227.06% 0.00% 0.00% 0.00% 186.81% -
  Horiz. % 0.00% 305.49% 93.41% 0.00% 0.00% 286.81% 100.00%
P/NAPS 0.56 0.58 0.58 0.56 0.63 0.60 0.63 -7.55%
  QoQ % -3.45% 0.00% 3.57% -11.11% 5.00% -4.76% -
  Horiz. % 88.89% 92.06% 92.06% 88.89% 100.00% 95.24% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 02/05/13 26/02/13 20/11/12 02/08/12 03/05/12 27/02/12 10/11/11 -
Price 2.4500 2.3600 2.3300 2.3300 2.4000 2.4200 2.2900 -
P/RPS 0.85 0.82 0.81 0.81 0.83 0.84 0.79 5.00%
  QoQ % 3.66% 1.23% 0.00% -2.41% -1.19% 6.33% -
  Horiz. % 107.59% 103.80% 102.53% 102.53% 105.06% 106.33% 100.00%
P/EPS 6.81 7.79 6.20 6.46 11.01 9.18 6.07 7.96%
  QoQ % -12.58% 25.65% -4.02% -41.33% 19.93% 51.24% -
  Horiz. % 112.19% 128.34% 102.14% 106.43% 181.38% 151.24% 100.00%
EY 14.67 12.84 16.12 15.48 9.08 10.89 16.47 -7.42%
  QoQ % 14.25% -20.35% 4.13% 70.48% -16.62% -33.88% -
  Horiz. % 89.07% 77.96% 97.87% 93.99% 55.13% 66.12% 100.00%
DY 0.00 5.51 1.72 0.00 0.00 4.96 1.75 -
  QoQ % 0.00% 220.35% 0.00% 0.00% 0.00% 183.43% -
  Horiz. % 0.00% 314.86% 98.29% 0.00% 0.00% 283.43% 100.00%
P/NAPS 0.59 0.59 0.58 0.58 0.62 0.63 0.65 -6.25%
  QoQ % 0.00% 1.72% 0.00% -6.45% -1.59% -3.08% -
  Horiz. % 90.77% 90.77% 89.23% 89.23% 95.38% 96.92% 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 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers