Highlights

[NHFATT] QoQ Annualized Quarter Result on 2011-12-31 [#4]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -30.11%    YoY -     -27.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 216,672 217,280 216,072 215,570 218,397 226,086 214,840 0.57%
  QoQ % -0.28% 0.56% 0.23% -1.29% -3.40% 5.23% -
  Horiz. % 100.85% 101.14% 100.57% 100.34% 101.66% 105.23% 100.00%
PBT 32,456 31,010 22,680 25,859 32,081 31,910 31,236 2.58%
  QoQ % 4.66% 36.73% -12.29% -19.40% 0.54% 2.16% -
  Horiz. % 103.91% 99.28% 72.61% 82.79% 102.71% 102.16% 100.00%
Tax -4,224 -3,906 -6,300 -5,946 -3,600 -3,270 -2,560 39.51%
  QoQ % -8.14% 38.00% -5.95% -65.17% -10.09% -27.73% -
  Horiz. % 165.00% 152.58% 246.09% 232.27% 140.62% 127.73% 100.00%
NP 28,232 27,104 16,380 19,913 28,481 28,640 28,676 -1.03%
  QoQ % 4.16% 65.47% -17.74% -30.08% -0.55% -0.13% -
  Horiz. % 98.45% 94.52% 57.12% 69.44% 99.32% 99.87% 100.00%
NP to SH 28,232 27,104 16,380 19,805 28,337 28,302 28,328 -0.23%
  QoQ % 4.16% 65.47% -17.29% -30.11% 0.12% -0.09% -
  Horiz. % 99.66% 95.68% 57.82% 69.91% 100.03% 99.91% 100.00%
Tax Rate 13.01 % 12.60 % 27.78 % 22.99 % 11.22 % 10.25 % 8.20 % 35.92%
  QoQ % 3.25% -54.64% 20.84% 104.90% 9.46% 25.00% -
  Horiz. % 158.66% 153.66% 338.78% 280.37% 136.83% 125.00% 100.00%
Total Cost 188,440 190,176 199,692 195,657 189,916 197,446 186,164 0.81%
  QoQ % -0.91% -4.77% 2.06% 3.02% -3.81% 6.06% -
  Horiz. % 101.22% 102.16% 107.27% 105.10% 102.02% 106.06% 100.00%
Net Worth 303,634 302,882 293,112 289,353 263,783 256,266 257,117 11.69%
  QoQ % 0.25% 3.33% 1.30% 9.69% 2.93% -0.33% -
  Horiz. % 118.09% 117.80% 114.00% 112.54% 102.59% 99.67% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 3,006 - - 9,018 3,006 - - -
  QoQ % 0.00% 0.00% 0.00% 200.02% 0.00% 0.00% -
  Horiz. % 100.01% 0.00% 0.00% 300.02% 100.00% - -
Div Payout % 10.65 % - % - % 45.54 % 10.61 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 329.22% 0.00% 0.00% -
  Horiz. % 100.38% 0.00% 0.00% 429.22% 100.00% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 303,634 302,882 293,112 289,353 263,783 256,266 257,117 11.69%
  QoQ % 0.25% 3.33% 1.30% 9.69% 2.93% -0.33% -
  Horiz. % 118.09% 117.80% 114.00% 112.54% 102.59% 99.67% 100.00%
NOSH 75,157 75,157 75,157 75,156 75,152 75,151 75,180 -0.02%
  QoQ % 0.00% 0.00% 0.00% 0.01% 0.00% -0.04% -
  Horiz. % 99.97% 99.97% 99.97% 99.97% 99.96% 99.96% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 13.03 % 12.47 % 7.58 % 9.24 % 13.04 % 12.67 % 13.35 % -1.60%
  QoQ % 4.49% 64.51% -17.97% -29.14% 2.92% -5.09% -
  Horiz. % 97.60% 93.41% 56.78% 69.21% 97.68% 94.91% 100.00%
ROE 9.30 % 8.95 % 5.59 % 6.84 % 10.74 % 11.04 % 11.02 % -10.67%
  QoQ % 3.91% 60.11% -18.27% -36.31% -2.72% 0.18% -
  Horiz. % 84.39% 81.22% 50.73% 62.07% 97.46% 100.18% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 288.29 289.10 287.49 286.83 290.61 300.84 285.77 0.59%
  QoQ % -0.28% 0.56% 0.23% -1.30% -3.40% 5.27% -
  Horiz. % 100.88% 101.17% 100.60% 100.37% 101.69% 105.27% 100.00%
EPS 37.56 36.06 21.80 26.35 37.71 37.66 37.68 -0.21%
  QoQ % 4.16% 65.41% -17.27% -30.12% 0.13% -0.05% -
  Horiz. % 99.68% 95.70% 57.86% 69.93% 100.08% 99.95% 100.00%
DPS 4.00 0.00 0.00 12.00 4.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 200.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 300.00% 100.00% - -
NAPS 4.0400 4.0300 3.9000 3.8500 3.5100 3.4100 3.4200 11.71%
  QoQ % 0.25% 3.33% 1.30% 9.69% 2.93% -0.29% -
  Horiz. % 118.13% 117.84% 114.04% 112.57% 102.63% 99.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 262.09 262.82 261.36 260.75 264.17 273.47 259.87 0.57%
  QoQ % -0.28% 0.56% 0.23% -1.29% -3.40% 5.23% -
  Horiz. % 100.85% 101.14% 100.57% 100.34% 101.65% 105.23% 100.00%
EPS 34.15 32.78 19.81 23.96 34.28 34.23 34.27 -0.23%
  QoQ % 4.18% 65.47% -17.32% -30.11% 0.15% -0.12% -
  Horiz. % 99.65% 95.65% 57.81% 69.92% 100.03% 99.88% 100.00%
DPS 3.64 0.00 0.00 10.91 3.64 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 199.73% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 299.73% 100.00% - -
NAPS 3.6728 3.6637 3.5455 3.5000 3.1907 3.0998 3.1101 11.69%
  QoQ % 0.25% 3.33% 1.30% 9.69% 2.93% -0.33% -
  Horiz. % 118.09% 117.80% 114.00% 112.54% 102.59% 99.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.3500 2.2500 2.4400 2.3000 2.2000 2.3200 2.4200 -
P/RPS 0.82 0.78 0.85 0.80 0.76 0.77 0.85 -2.36%
  QoQ % 5.13% -8.24% 6.25% 5.26% -1.30% -9.41% -
  Horiz. % 96.47% 91.76% 100.00% 94.12% 89.41% 90.59% 100.00%
P/EPS 6.26 6.24 11.20 8.73 5.83 6.16 6.42 -1.66%
  QoQ % 0.32% -44.29% 28.29% 49.74% -5.36% -4.05% -
  Horiz. % 97.51% 97.20% 174.45% 135.98% 90.81% 95.95% 100.00%
EY 15.98 16.03 8.93 11.46 17.14 16.23 15.57 1.74%
  QoQ % -0.31% 79.51% -22.08% -33.14% 5.61% 4.24% -
  Horiz. % 102.63% 102.95% 57.35% 73.60% 110.08% 104.24% 100.00%
DY 1.70 0.00 0.00 5.22 1.82 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 186.81% 0.00% 0.00% -
  Horiz. % 93.41% 0.00% 0.00% 286.81% 100.00% - -
P/NAPS 0.58 0.56 0.63 0.60 0.63 0.68 0.71 -12.58%
  QoQ % 3.57% -11.11% 5.00% -4.76% -7.35% -4.23% -
  Horiz. % 81.69% 78.87% 88.73% 84.51% 88.73% 95.77% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 20/11/12 02/08/12 03/05/12 27/02/12 10/11/11 28/07/11 05/05/11 -
Price 2.3300 2.3300 2.4000 2.4200 2.2900 2.3100 2.4900 -
P/RPS 0.81 0.81 0.83 0.84 0.79 0.77 0.87 -4.64%
  QoQ % 0.00% -2.41% -1.19% 6.33% 2.60% -11.49% -
  Horiz. % 93.10% 93.10% 95.40% 96.55% 90.80% 88.51% 100.00%
P/EPS 6.20 6.46 11.01 9.18 6.07 6.13 6.61 -4.17%
  QoQ % -4.02% -41.33% 19.93% 51.24% -0.98% -7.26% -
  Horiz. % 93.80% 97.73% 166.57% 138.88% 91.83% 92.74% 100.00%
EY 16.12 15.48 9.08 10.89 16.47 16.30 15.13 4.30%
  QoQ % 4.13% 70.48% -16.62% -33.88% 1.04% 7.73% -
  Horiz. % 106.54% 102.31% 60.01% 71.98% 108.86% 107.73% 100.00%
DY 1.72 0.00 0.00 4.96 1.75 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 183.43% 0.00% 0.00% -
  Horiz. % 98.29% 0.00% 0.00% 283.43% 100.00% - -
P/NAPS 0.58 0.58 0.62 0.63 0.65 0.68 0.73 -14.18%
  QoQ % 0.00% -6.45% -1.59% -3.08% -4.41% -6.85% -
  Horiz. % 79.45% 79.45% 84.93% 86.30% 89.04% 93.15% 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.
 


 

406  284  492  790 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 ECOWLD 0.745+0.10 
 AT 0.050.00 
 WCEHB 0.335+0.03 
 HSI-C7K 0.28+0.025 
 HSI-H8F 0.19-0.055 
 INSAS-WB 0.0050.00 
 TDM 0.315+0.005 
 ARMADA 0.465-0.02 
 SAPNRG 0.26-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers