Highlights

[NHFATT] QoQ Annualized Quarter Result on 2010-09-30 [#3]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 28-Oct-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -5.94%    YoY -     1.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 226,086 214,840 222,473 222,885 220,786 211,380 203,315 7.35%
  QoQ % 5.23% -3.43% -0.18% 0.95% 4.45% 3.97% -
  Horiz. % 111.20% 105.67% 109.42% 109.63% 108.59% 103.97% 100.00%
PBT 31,910 31,236 31,304 31,214 32,010 28,760 25,729 15.48%
  QoQ % 2.16% -0.22% 0.29% -2.48% 11.30% 11.78% -
  Horiz. % 124.02% 121.40% 121.67% 121.32% 124.41% 111.78% 100.00%
Tax -3,270 -2,560 -3,665 -2,962 -2,046 -2,936 -3,484 -4.15%
  QoQ % -27.73% 30.15% -23.71% -44.80% 30.31% 15.73% -
  Horiz. % 93.86% 73.48% 105.20% 85.04% 58.73% 84.27% 100.00%
NP 28,640 28,676 27,639 28,252 29,964 25,824 22,245 18.40%
  QoQ % -0.13% 3.75% -2.17% -5.71% 16.03% 16.09% -
  Horiz. % 128.75% 128.91% 124.25% 127.00% 134.70% 116.09% 100.00%
NP to SH 28,302 28,328 27,254 27,874 29,634 25,620 21,973 18.44%
  QoQ % -0.09% 3.94% -2.23% -5.94% 15.67% 16.60% -
  Horiz. % 128.80% 128.92% 124.03% 126.86% 134.87% 116.60% 100.00%
Tax Rate 10.25 % 8.20 % 11.71 % 9.49 % 6.39 % 10.21 % 13.54 % -16.98%
  QoQ % 25.00% -29.97% 23.39% 48.51% -37.41% -24.59% -
  Horiz. % 75.70% 60.56% 86.48% 70.09% 47.19% 75.41% 100.00%
Total Cost 197,446 186,164 194,834 194,633 190,822 185,556 181,070 5.96%
  QoQ % 6.06% -4.45% 0.10% 2.00% 2.84% 2.48% -
  Horiz. % 109.04% 102.81% 107.60% 107.49% 105.39% 102.48% 100.00%
Net Worth 256,266 257,117 249,540 245,731 239,808 237,556 231,452 7.05%
  QoQ % -0.33% 3.04% 1.55% 2.47% 0.95% 2.64% -
  Horiz. % 110.72% 111.09% 107.81% 106.17% 103.61% 102.64% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 9,771 3,005 - - 9,017 -
  QoQ % 0.00% 0.00% 225.07% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 108.36% 33.33% 0.00% 0.00% 100.00%
Div Payout % - % - % 35.85 % 10.78 % - % - % 41.04 % -
  QoQ % 0.00% 0.00% 232.56% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 87.35% 26.27% 0.00% 0.00% 100.00%
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 256,266 257,117 249,540 245,731 239,808 237,556 231,452 7.05%
  QoQ % -0.33% 3.04% 1.55% 2.47% 0.95% 2.64% -
  Horiz. % 110.72% 111.09% 107.81% 106.17% 103.61% 102.64% 100.00%
NOSH 75,151 75,180 75,162 75,147 75,175 75,176 75,147 0.00%
  QoQ % -0.04% 0.02% 0.02% -0.04% -0.00% 0.04% -
  Horiz. % 100.01% 100.04% 100.02% 100.00% 100.04% 100.04% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 12.67 % 13.35 % 12.42 % 12.68 % 13.57 % 12.22 % 10.94 % 10.31%
  QoQ % -5.09% 7.49% -2.05% -6.56% 11.05% 11.70% -
  Horiz. % 115.81% 122.03% 113.53% 115.90% 124.04% 111.70% 100.00%
ROE 11.04 % 11.02 % 10.92 % 11.34 % 12.36 % 10.78 % 9.49 % 10.64%
  QoQ % 0.18% 0.92% -3.70% -8.25% 14.66% 13.59% -
  Horiz. % 116.33% 116.12% 115.07% 119.49% 130.24% 113.59% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 300.84 285.77 295.99 296.60 293.70 281.18 270.56 7.35%
  QoQ % 5.27% -3.45% -0.21% 0.99% 4.45% 3.93% -
  Horiz. % 111.19% 105.62% 109.40% 109.62% 108.55% 103.93% 100.00%
EPS 37.66 37.68 36.26 37.09 39.42 34.08 29.24 18.43%
  QoQ % -0.05% 3.92% -2.24% -5.91% 15.67% 16.55% -
  Horiz. % 128.80% 128.86% 124.01% 126.85% 134.82% 116.55% 100.00%
DPS 0.00 0.00 13.00 4.00 0.00 0.00 12.00 -
  QoQ % 0.00% 0.00% 225.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 108.33% 33.33% 0.00% 0.00% 100.00%
NAPS 3.4100 3.4200 3.3200 3.2700 3.1900 3.1600 3.0800 7.04%
  QoQ % -0.29% 3.01% 1.53% 2.51% 0.95% 2.60% -
  Horiz. % 110.71% 111.04% 107.79% 106.17% 103.57% 102.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 273.47 259.87 269.10 269.60 267.06 255.69 245.93 7.35%
  QoQ % 5.23% -3.43% -0.19% 0.95% 4.45% 3.97% -
  Horiz. % 111.20% 105.67% 109.42% 109.62% 108.59% 103.97% 100.00%
EPS 34.23 34.27 32.97 33.72 35.85 30.99 26.58 18.42%
  QoQ % -0.12% 3.94% -2.22% -5.94% 15.68% 16.59% -
  Horiz. % 128.78% 128.93% 124.04% 126.86% 134.88% 116.59% 100.00%
DPS 0.00 0.00 11.82 3.64 0.00 0.00 10.91 -
  QoQ % 0.00% 0.00% 224.73% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 108.34% 33.36% 0.00% 0.00% 100.00%
NAPS 3.0998 3.1101 3.0184 2.9724 2.9007 2.8735 2.7997 7.04%
  QoQ % -0.33% 3.04% 1.55% 2.47% 0.95% 2.64% -
  Horiz. % 110.72% 111.09% 107.81% 106.17% 103.61% 102.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.3200 2.4200 2.3000 2.3200 2.0900 2.2600 2.2500 -
P/RPS 0.77 0.85 0.78 0.78 0.71 0.80 0.83 -4.89%
  QoQ % -9.41% 8.97% 0.00% 9.86% -11.25% -3.61% -
  Horiz. % 92.77% 102.41% 93.98% 93.98% 85.54% 96.39% 100.00%
P/EPS 6.16 6.42 6.34 6.25 5.30 6.63 7.69 -13.78%
  QoQ % -4.05% 1.26% 1.44% 17.92% -20.06% -13.78% -
  Horiz. % 80.10% 83.49% 82.44% 81.27% 68.92% 86.22% 100.00%
EY 16.23 15.57 15.77 15.99 18.86 15.08 13.00 15.99%
  QoQ % 4.24% -1.27% -1.38% -15.22% 25.07% 16.00% -
  Horiz. % 124.85% 119.77% 121.31% 123.00% 145.08% 116.00% 100.00%
DY 0.00 0.00 5.65 1.72 0.00 0.00 5.33 -
  QoQ % 0.00% 0.00% 228.49% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 106.00% 32.27% 0.00% 0.00% 100.00%
P/NAPS 0.68 0.71 0.69 0.71 0.66 0.72 0.73 -4.63%
  QoQ % -4.23% 2.90% -2.82% 7.58% -8.33% -1.37% -
  Horiz. % 93.15% 97.26% 94.52% 97.26% 90.41% 98.63% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 28/07/11 05/05/11 28/02/11 28/10/10 29/07/10 13/05/10 25/02/10 -
Price 2.3100 2.4900 2.3000 2.4400 2.2900 2.2500 2.4000 -
P/RPS 0.77 0.87 0.78 0.82 0.78 0.80 0.89 -9.23%
  QoQ % -11.49% 11.54% -4.88% 5.13% -2.50% -10.11% -
  Horiz. % 86.52% 97.75% 87.64% 92.13% 87.64% 89.89% 100.00%
P/EPS 6.13 6.61 6.34 6.58 5.81 6.60 8.21 -17.74%
  QoQ % -7.26% 4.26% -3.65% 13.25% -11.97% -19.61% -
  Horiz. % 74.67% 80.51% 77.22% 80.15% 70.77% 80.39% 100.00%
EY 16.30 15.13 15.77 15.20 17.21 15.15 12.18 21.50%
  QoQ % 7.73% -4.06% 3.75% -11.68% 13.60% 24.38% -
  Horiz. % 133.83% 124.22% 129.47% 124.79% 141.30% 124.38% 100.00%
DY 0.00 0.00 5.65 1.64 0.00 0.00 5.00 -
  QoQ % 0.00% 0.00% 244.51% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 113.00% 32.80% 0.00% 0.00% 100.00%
P/NAPS 0.68 0.73 0.69 0.75 0.72 0.71 0.78 -8.76%
  QoQ % -6.85% 5.80% -8.00% 4.17% 1.41% -8.97% -
  Horiz. % 87.18% 93.59% 88.46% 96.15% 92.31% 91.03% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. SUPERMAX - BEYOND GLOVES !!! freetospeak
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
5. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
PARTNERS & BROKERS