Highlights

[NHFATT] QoQ Annualized Quarter Result on 2011-03-31 [#1]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 05-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     3.94%    YoY -     10.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 215,570 218,397 226,086 214,840 222,473 222,885 220,786 -1.58%
  QoQ % -1.29% -3.40% 5.23% -3.43% -0.18% 0.95% -
  Horiz. % 97.64% 98.92% 102.40% 97.31% 100.76% 100.95% 100.00%
PBT 25,859 32,081 31,910 31,236 31,304 31,214 32,010 -13.23%
  QoQ % -19.40% 0.54% 2.16% -0.22% 0.29% -2.48% -
  Horiz. % 80.78% 100.22% 99.69% 97.58% 97.79% 97.52% 100.00%
Tax -5,946 -3,600 -3,270 -2,560 -3,665 -2,962 -2,046 103.25%
  QoQ % -65.17% -10.09% -27.73% 30.15% -23.71% -44.80% -
  Horiz. % 290.62% 175.95% 159.82% 125.12% 179.13% 144.80% 100.00%
NP 19,913 28,481 28,640 28,676 27,639 28,252 29,964 -23.79%
  QoQ % -30.08% -0.55% -0.13% 3.75% -2.17% -5.71% -
  Horiz. % 66.46% 95.05% 95.58% 95.70% 92.24% 94.29% 100.00%
NP to SH 19,805 28,337 28,302 28,328 27,254 27,874 29,634 -23.50%
  QoQ % -30.11% 0.12% -0.09% 3.94% -2.23% -5.94% -
  Horiz. % 66.83% 95.62% 95.51% 95.59% 91.97% 94.06% 100.00%
Tax Rate 22.99 % 11.22 % 10.25 % 8.20 % 11.71 % 9.49 % 6.39 % 134.25%
  QoQ % 104.90% 9.46% 25.00% -29.97% 23.39% 48.51% -
  Horiz. % 359.78% 175.59% 160.41% 128.33% 183.26% 148.51% 100.00%
Total Cost 195,657 189,916 197,446 186,164 194,834 194,633 190,822 1.68%
  QoQ % 3.02% -3.81% 6.06% -4.45% 0.10% 2.00% -
  Horiz. % 102.53% 99.53% 103.47% 97.56% 102.10% 102.00% 100.00%
Net Worth 289,353 263,783 256,266 257,117 249,540 245,731 239,808 13.30%
  QoQ % 9.69% 2.93% -0.33% 3.04% 1.55% 2.47% -
  Horiz. % 120.66% 110.00% 106.86% 107.22% 104.06% 102.47% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 9,018 3,006 - - 9,771 3,005 - -
  QoQ % 200.02% 0.00% 0.00% 0.00% 225.07% 0.00% -
  Horiz. % 300.04% 100.01% 0.00% 0.00% 325.07% 100.00% -
Div Payout % 45.54 % 10.61 % - % - % 35.85 % 10.78 % - % -
  QoQ % 329.22% 0.00% 0.00% 0.00% 232.56% 0.00% -
  Horiz. % 422.45% 98.42% 0.00% 0.00% 332.56% 100.00% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 289,353 263,783 256,266 257,117 249,540 245,731 239,808 13.30%
  QoQ % 9.69% 2.93% -0.33% 3.04% 1.55% 2.47% -
  Horiz. % 120.66% 110.00% 106.86% 107.22% 104.06% 102.47% 100.00%
NOSH 75,156 75,152 75,151 75,180 75,162 75,147 75,175 -0.02%
  QoQ % 0.01% 0.00% -0.04% 0.02% 0.02% -0.04% -
  Horiz. % 99.98% 99.97% 99.97% 100.01% 99.98% 99.96% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 9.24 % 13.04 % 12.67 % 13.35 % 12.42 % 12.68 % 13.57 % -22.55%
  QoQ % -29.14% 2.92% -5.09% 7.49% -2.05% -6.56% -
  Horiz. % 68.09% 96.09% 93.37% 98.38% 91.53% 93.44% 100.00%
ROE 6.84 % 10.74 % 11.04 % 11.02 % 10.92 % 11.34 % 12.36 % -32.52%
  QoQ % -36.31% -2.72% 0.18% 0.92% -3.70% -8.25% -
  Horiz. % 55.34% 86.89% 89.32% 89.16% 88.35% 91.75% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 286.83 290.61 300.84 285.77 295.99 296.60 293.70 -1.56%
  QoQ % -1.30% -3.40% 5.27% -3.45% -0.21% 0.99% -
  Horiz. % 97.66% 98.95% 102.43% 97.30% 100.78% 100.99% 100.00%
EPS 26.35 37.71 37.66 37.68 36.26 37.09 39.42 -23.49%
  QoQ % -30.12% 0.13% -0.05% 3.92% -2.24% -5.91% -
  Horiz. % 66.84% 95.66% 95.54% 95.59% 91.98% 94.09% 100.00%
DPS 12.00 4.00 0.00 0.00 13.00 4.00 0.00 -
  QoQ % 200.00% 0.00% 0.00% 0.00% 225.00% 0.00% -
  Horiz. % 300.00% 100.00% 0.00% 0.00% 325.00% 100.00% -
NAPS 3.8500 3.5100 3.4100 3.4200 3.3200 3.2700 3.1900 13.32%
  QoQ % 9.69% 2.93% -0.29% 3.01% 1.53% 2.51% -
  Horiz. % 120.69% 110.03% 106.90% 107.21% 104.08% 102.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 260.75 264.17 273.47 259.87 269.10 269.60 267.06 -1.58%
  QoQ % -1.29% -3.40% 5.23% -3.43% -0.19% 0.95% -
  Horiz. % 97.64% 98.92% 102.40% 97.31% 100.76% 100.95% 100.00%
EPS 23.96 34.28 34.23 34.27 32.97 33.72 35.85 -23.50%
  QoQ % -30.11% 0.15% -0.12% 3.94% -2.22% -5.94% -
  Horiz. % 66.83% 95.62% 95.48% 95.59% 91.97% 94.06% 100.00%
DPS 10.91 3.64 0.00 0.00 11.82 3.64 0.00 -
  QoQ % 199.73% 0.00% 0.00% 0.00% 224.73% 0.00% -
  Horiz. % 299.73% 100.00% 0.00% 0.00% 324.73% 100.00% -
NAPS 3.5000 3.1907 3.0998 3.1101 3.0184 2.9724 2.9007 13.30%
  QoQ % 9.69% 2.93% -0.33% 3.04% 1.55% 2.47% -
  Horiz. % 120.66% 110.00% 106.86% 107.22% 104.06% 102.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.3000 2.2000 2.3200 2.4200 2.3000 2.3200 2.0900 -
P/RPS 0.80 0.76 0.77 0.85 0.78 0.78 0.71 8.26%
  QoQ % 5.26% -1.30% -9.41% 8.97% 0.00% 9.86% -
  Horiz. % 112.68% 107.04% 108.45% 119.72% 109.86% 109.86% 100.00%
P/EPS 8.73 5.83 6.16 6.42 6.34 6.25 5.30 39.35%
  QoQ % 49.74% -5.36% -4.05% 1.26% 1.44% 17.92% -
  Horiz. % 164.72% 110.00% 116.23% 121.13% 119.62% 117.92% 100.00%
EY 11.46 17.14 16.23 15.57 15.77 15.99 18.86 -28.19%
  QoQ % -33.14% 5.61% 4.24% -1.27% -1.38% -15.22% -
  Horiz. % 60.76% 90.88% 86.06% 82.56% 83.62% 84.78% 100.00%
DY 5.22 1.82 0.00 0.00 5.65 1.72 0.00 -
  QoQ % 186.81% 0.00% 0.00% 0.00% 228.49% 0.00% -
  Horiz. % 303.49% 105.81% 0.00% 0.00% 328.49% 100.00% -
P/NAPS 0.60 0.63 0.68 0.71 0.69 0.71 0.66 -6.14%
  QoQ % -4.76% -7.35% -4.23% 2.90% -2.82% 7.58% -
  Horiz. % 90.91% 95.45% 103.03% 107.58% 104.55% 107.58% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 10/11/11 28/07/11 05/05/11 28/02/11 28/10/10 29/07/10 -
Price 2.4200 2.2900 2.3100 2.4900 2.3000 2.4400 2.2900 -
P/RPS 0.84 0.79 0.77 0.87 0.78 0.82 0.78 5.05%
  QoQ % 6.33% 2.60% -11.49% 11.54% -4.88% 5.13% -
  Horiz. % 107.69% 101.28% 98.72% 111.54% 100.00% 105.13% 100.00%
P/EPS 9.18 6.07 6.13 6.61 6.34 6.58 5.81 35.54%
  QoQ % 51.24% -0.98% -7.26% 4.26% -3.65% 13.25% -
  Horiz. % 158.00% 104.48% 105.51% 113.77% 109.12% 113.25% 100.00%
EY 10.89 16.47 16.30 15.13 15.77 15.20 17.21 -26.23%
  QoQ % -33.88% 1.04% 7.73% -4.06% 3.75% -11.68% -
  Horiz. % 63.28% 95.70% 94.71% 87.91% 91.63% 88.32% 100.00%
DY 4.96 1.75 0.00 0.00 5.65 1.64 0.00 -
  QoQ % 183.43% 0.00% 0.00% 0.00% 244.51% 0.00% -
  Horiz. % 302.44% 106.71% 0.00% 0.00% 344.51% 100.00% -
P/NAPS 0.63 0.65 0.68 0.73 0.69 0.75 0.72 -8.50%
  QoQ % -3.08% -4.41% -6.85% 5.80% -8.00% 4.17% -
  Horiz. % 87.50% 90.28% 94.44% 101.39% 95.83% 104.17% 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
 
 

430  455  537  961 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.175+0.005 
 MTRONIC 0.085+0.005 
 VSOLAR 0.040.00 
 ASB 0.15-0.025 
 KANGER 0.205-0.015 
 BINTAI 0.69-0.015 
 PTRANS 0.2850.00 
 JCY 0.755+0.04 
 INIX 0.33+0.03 
 KSTAR 0.20+0.02 

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!
PARTNERS & BROKERS