Highlights

[NHFATT] QoQ Annualized Quarter Result on 2013-06-30 [#2]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     8.76%    YoY -     8.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 183,804 210,604 214,456 218,500 217,252 217,467 216,672 -10.40%
  QoQ % -12.73% -1.80% -1.85% 0.57% -0.10% 0.37% -
  Horiz. % 84.83% 97.20% 98.98% 100.84% 100.27% 100.37% 100.00%
PBT 13,968 27,357 33,676 35,660 32,188 27,669 32,456 -43.03%
  QoQ % -48.94% -18.76% -5.56% 10.79% 16.33% -14.75% -
  Horiz. % 43.04% 84.29% 103.76% 109.87% 99.17% 85.25% 100.00%
Tax -4,048 -7,208 -6,745 -6,274 -5,168 -4,906 -4,224 -2.80%
  QoQ % 43.84% -6.86% -7.51% -21.40% -5.34% -16.15% -
  Horiz. % 95.83% 170.64% 159.69% 148.53% 122.35% 116.15% 100.00%
NP 9,920 20,149 26,930 29,386 27,020 22,763 28,232 -50.24%
  QoQ % -50.77% -25.18% -8.36% 8.76% 18.70% -19.37% -
  Horiz. % 35.14% 71.37% 95.39% 104.09% 95.71% 80.63% 100.00%
NP to SH 9,920 20,149 26,930 29,386 27,020 22,763 28,232 -50.24%
  QoQ % -50.77% -25.18% -8.36% 8.76% 18.70% -19.37% -
  Horiz. % 35.14% 71.37% 95.39% 104.09% 95.71% 80.63% 100.00%
Tax Rate 28.98 % 26.35 % 20.03 % 17.59 % 16.06 % 17.73 % 13.01 % 70.64%
  QoQ % 9.98% 31.55% 13.87% 9.53% -9.42% 36.28% -
  Horiz. % 222.75% 202.54% 153.96% 135.20% 123.44% 136.28% 100.00%
Total Cost 173,884 190,455 187,525 189,114 190,232 194,704 188,440 -5.22%
  QoQ % -8.70% 1.56% -0.84% -0.59% -2.30% 3.32% -
  Horiz. % 92.28% 101.07% 99.51% 100.36% 100.95% 103.32% 100.00%
Net Worth 314,907 313,395 315,659 317,914 309,646 302,841 303,634 2.46%
  QoQ % 0.48% -0.72% -0.71% 2.67% 2.25% -0.26% -
  Horiz. % 103.71% 103.21% 103.96% 104.70% 101.98% 99.74% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 9,018 3,006 - - 9,769 3,006 -
  QoQ % 0.00% 199.99% 0.00% 0.00% 0.00% 224.96% -
  Horiz. % 0.00% 299.99% 100.00% 0.00% 0.00% 324.96% 100.00%
Div Payout % - % 44.76 % 11.16 % - % - % 42.92 % 10.65 % -
  QoQ % 0.00% 301.08% 0.00% 0.00% 0.00% 303.00% -
  Horiz. % 0.00% 420.28% 104.79% 0.00% 0.00% 403.00% 100.00%
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 314,907 313,395 315,659 317,914 309,646 302,841 303,634 2.46%
  QoQ % 0.48% -0.72% -0.71% 2.67% 2.25% -0.26% -
  Horiz. % 103.71% 103.21% 103.96% 104.70% 101.98% 99.74% 100.00%
NOSH 75,157 75,154 75,157 75,157 75,157 75,146 75,157 -
  QoQ % 0.00% -0.00% 0.00% 0.00% 0.01% -0.01% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 99.99% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 5.40 % 9.57 % 12.56 % 13.45 % 12.44 % 10.47 % 13.03 % -44.44%
  QoQ % -43.57% -23.81% -6.62% 8.12% 18.82% -19.65% -
  Horiz. % 41.44% 73.45% 96.39% 103.22% 95.47% 80.35% 100.00%
ROE 3.15 % 6.43 % 8.53 % 9.24 % 8.73 % 7.52 % 9.30 % -51.44%
  QoQ % -51.01% -24.62% -7.68% 5.84% 16.09% -19.14% -
  Horiz. % 33.87% 69.14% 91.72% 99.35% 93.87% 80.86% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 244.56 280.23 285.34 290.72 289.06 289.39 288.29 -10.40%
  QoQ % -12.73% -1.79% -1.85% 0.57% -0.11% 0.38% -
  Horiz. % 84.83% 97.20% 98.98% 100.84% 100.27% 100.38% 100.00%
EPS 13.20 26.81 35.83 39.10 35.96 30.29 37.56 -50.23%
  QoQ % -50.76% -25.17% -8.36% 8.73% 18.72% -19.36% -
  Horiz. % 35.14% 71.38% 95.39% 104.10% 95.74% 80.64% 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 4.1900 4.1700 4.2000 4.2300 4.1200 4.0300 4.0400 2.46%
  QoQ % 0.48% -0.71% -0.71% 2.67% 2.23% -0.25% -
  Horiz. % 103.71% 103.22% 103.96% 104.70% 101.98% 99.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 222.33 254.75 259.41 264.30 262.79 263.05 262.09 -10.40%
  QoQ % -12.73% -1.80% -1.85% 0.57% -0.10% 0.37% -
  Horiz. % 84.83% 97.20% 98.98% 100.84% 100.27% 100.37% 100.00%
EPS 12.00 24.37 32.58 35.55 32.68 27.53 34.15 -50.24%
  QoQ % -50.76% -25.20% -8.35% 8.78% 18.71% -19.39% -
  Horiz. % 35.14% 71.36% 95.40% 104.10% 95.70% 80.61% 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 3.8091 3.7908 3.8182 3.8455 3.7455 3.6632 3.6728 2.46%
  QoQ % 0.48% -0.72% -0.71% 2.67% 2.25% -0.26% -
  Horiz. % 103.71% 103.21% 103.96% 104.70% 101.98% 99.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.7700 2.8800 2.8500 2.9000 2.3000 2.3400 2.3500 -
P/RPS 1.13 1.03 1.00 1.00 0.80 0.81 0.82 23.86%
  QoQ % 9.71% 3.00% 0.00% 25.00% -1.23% -1.22% -
  Horiz. % 137.80% 125.61% 121.95% 121.95% 97.56% 98.78% 100.00%
P/EPS 20.99 10.74 7.95 7.42 6.40 7.72 6.26 124.19%
  QoQ % 95.44% 35.09% 7.14% 15.94% -17.10% 23.32% -
  Horiz. % 335.30% 171.57% 127.00% 118.53% 102.24% 123.32% 100.00%
EY 4.76 9.31 12.57 13.48 15.63 12.95 15.98 -55.43%
  QoQ % -48.87% -25.93% -6.75% -13.76% 20.69% -18.96% -
  Horiz. % 29.79% 58.26% 78.66% 84.36% 97.81% 81.04% 100.00%
DY 0.00 4.17 1.40 0.00 0.00 5.56 1.70 -
  QoQ % 0.00% 197.86% 0.00% 0.00% 0.00% 227.06% -
  Horiz. % 0.00% 245.29% 82.35% 0.00% 0.00% 327.06% 100.00%
P/NAPS 0.66 0.69 0.68 0.69 0.56 0.58 0.58 9.00%
  QoQ % -4.35% 1.47% -1.45% 23.21% -3.45% 0.00% -
  Horiz. % 113.79% 118.97% 117.24% 118.97% 96.55% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 26/02/14 25/11/13 28/08/13 02/05/13 26/02/13 20/11/12 -
Price 2.8300 2.7300 3.0500 2.7300 2.4500 2.3600 2.3300 -
P/RPS 1.16 0.97 1.07 0.94 0.85 0.82 0.81 27.08%
  QoQ % 19.59% -9.35% 13.83% 10.59% 3.66% 1.23% -
  Horiz. % 143.21% 119.75% 132.10% 116.05% 104.94% 101.23% 100.00%
P/EPS 21.44 10.18 8.51 6.98 6.81 7.79 6.20 128.85%
  QoQ % 110.61% 19.62% 21.92% 2.50% -12.58% 25.65% -
  Horiz. % 345.81% 164.19% 137.26% 112.58% 109.84% 125.65% 100.00%
EY 4.66 9.82 11.75 14.32 14.67 12.84 16.12 -56.31%
  QoQ % -52.55% -16.43% -17.95% -2.39% 14.25% -20.35% -
  Horiz. % 28.91% 60.92% 72.89% 88.83% 91.00% 79.65% 100.00%
DY 0.00 4.40 1.31 0.00 0.00 5.51 1.72 -
  QoQ % 0.00% 235.88% 0.00% 0.00% 0.00% 220.35% -
  Horiz. % 0.00% 255.81% 76.16% 0.00% 0.00% 320.35% 100.00%
P/NAPS 0.68 0.65 0.73 0.65 0.59 0.59 0.58 11.20%
  QoQ % 4.62% -10.96% 12.31% 10.17% 0.00% 1.72% -
  Horiz. % 117.24% 112.07% 125.86% 112.07% 101.72% 101.72% 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.
 


 

330  275  535  1125 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.775+0.03 
 SAPNRG 0.260.00 
 HSI-H8F 0.125-0.005 
 EKOVEST 0.815+0.02 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.34+0.06 
 PERDANA-PR 0.010.00 
 VELESTO 0.36-0.005 
 ECOWLD-CV 0.025+0.01 
 DGB 0.14-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers