Highlights

[NHFATT] QoQ Cumulative 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 -     230.94%    YoY -     -4.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 54,313 217,467 162,504 108,640 54,018 215,570 163,798 -52.06%
  QoQ % -75.02% 33.82% 49.58% 101.12% -74.94% 31.61% -
  Horiz. % 33.16% 132.77% 99.21% 66.33% 32.98% 131.61% 100.00%
PBT 8,047 27,669 24,342 15,505 5,670 25,859 24,061 -51.79%
  QoQ % -70.92% 13.67% 56.99% 173.46% -78.07% 7.47% -
  Horiz. % 33.44% 115.00% 101.17% 64.44% 23.57% 107.47% 100.00%
Tax -1,292 -4,906 -3,168 -1,953 -1,575 -5,946 -2,700 -38.79%
  QoQ % 73.66% -54.86% -62.21% -24.00% 73.51% -120.22% -
  Horiz. % 47.85% 181.70% 117.33% 72.33% 58.33% 220.22% 100.00%
NP 6,755 22,763 21,174 13,552 4,095 19,913 21,361 -53.55%
  QoQ % -70.32% 7.50% 56.24% 230.94% -79.44% -6.78% -
  Horiz. % 31.62% 106.56% 99.12% 63.44% 19.17% 93.22% 100.00%
NP to SH 6,755 22,763 21,174 13,552 4,095 19,805 21,253 -53.39%
  QoQ % -70.32% 7.50% 56.24% 230.94% -79.32% -6.81% -
  Horiz. % 31.78% 107.10% 99.63% 63.77% 19.27% 93.19% 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 47,558 194,704 141,330 95,088 49,923 195,657 142,437 -51.84%
  QoQ % -75.57% 37.77% 48.63% 90.47% -74.48% 37.36% -
  Horiz. % 33.39% 136.69% 99.22% 66.76% 35.05% 137.36% 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 2,254 - - 9,018 2,254 -
  QoQ % 0.00% 333.27% 0.00% 0.00% 0.00% 300.02% -
  Horiz. % 0.00% 433.30% 100.01% 0.00% 0.00% 400.02% 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 2.18 % 7.52 % 6.97 % 4.47 % 1.40 % 6.84 % 8.06 % -58.14%
  QoQ % -71.01% 7.89% 55.93% 219.29% -79.53% -15.14% -
  Horiz. % 27.05% 93.30% 86.48% 55.46% 17.37% 84.86% 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 72.27 289.39 216.22 144.55 71.87 286.83 217.96 -52.06%
  QoQ % -75.03% 33.84% 49.58% 101.13% -74.94% 31.60% -
  Horiz. % 33.16% 132.77% 99.20% 66.32% 32.97% 131.60% 100.00%
EPS 8.99 30.29 28.17 18.03 5.45 26.35 28.28 -53.39%
  QoQ % -70.32% 7.53% 56.24% 230.83% -79.32% -6.82% -
  Horiz. % 31.79% 107.11% 99.61% 63.76% 19.27% 93.18% 100.00%
DPS 0.00 13.00 3.00 0.00 0.00 12.00 3.00 -
  QoQ % 0.00% 333.33% 0.00% 0.00% 0.00% 300.00% -
  Horiz. % 0.00% 433.33% 100.00% 0.00% 0.00% 400.00% 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 - 82,704
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 65.67 262.94 196.49 131.36 65.31 260.65 198.05 -52.06%
  QoQ % -75.02% 33.82% 49.58% 101.13% -74.94% 31.61% -
  Horiz. % 33.16% 132.76% 99.21% 66.33% 32.98% 131.61% 100.00%
EPS 8.17 27.52 25.60 16.39 4.95 23.95 25.70 -53.39%
  QoQ % -70.31% 7.50% 56.19% 231.11% -79.33% -6.81% -
  Horiz. % 31.79% 107.08% 99.61% 63.77% 19.26% 93.19% 100.00%
DPS 0.00 11.81 2.73 0.00 0.00 10.90 2.73 -
  QoQ % 0.00% 332.60% 0.00% 0.00% 0.00% 299.27% -
  Horiz. % 0.00% 432.60% 100.00% 0.00% 0.00% 399.27% 100.00%
NAPS 3.7440 3.6617 3.6713 3.6622 3.5441 3.4986 3.1895 11.27%
  QoQ % 2.25% -0.26% 0.25% 3.33% 1.30% 9.69% -
  Horiz. % 117.39% 114.80% 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 3.18 0.81 1.09 1.56 3.39 0.80 1.01 114.67%
  QoQ % 292.59% -25.69% -30.13% -53.98% 323.75% -20.79% -
  Horiz. % 314.85% 80.20% 107.92% 154.46% 335.64% 79.21% 100.00%
P/EPS 25.59 7.72 8.34 12.48 44.78 8.73 7.78 121.01%
  QoQ % 231.48% -7.43% -33.17% -72.13% 412.94% 12.21% -
  Horiz. % 328.92% 99.23% 107.20% 160.41% 575.58% 112.21% 100.00%
EY 3.91 12.95 11.99 8.01 2.23 11.46 12.85 -54.73%
  QoQ % -69.81% 8.01% 49.69% 259.19% -80.54% -10.82% -
  Horiz. % 30.43% 100.78% 93.31% 62.33% 17.35% 89.18% 100.00%
DY 0.00 5.56 1.28 0.00 0.00 5.22 1.36 -
  QoQ % 0.00% 334.37% 0.00% 0.00% 0.00% 283.82% -
  Horiz. % 0.00% 408.82% 94.12% 0.00% 0.00% 383.82% 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 3.39 0.82 1.08 1.61 3.34 0.84 1.05 118.29%
  QoQ % 313.41% -24.07% -32.92% -51.80% 297.62% -20.00% -
  Horiz. % 322.86% 78.10% 102.86% 153.33% 318.10% 80.00% 100.00%
P/EPS 27.26 7.79 8.27 12.92 44.05 9.18 8.10 124.41%
  QoQ % 249.94% -5.80% -35.99% -70.67% 379.85% 13.33% -
  Horiz. % 336.54% 96.17% 102.10% 159.51% 543.83% 113.33% 100.00%
EY 3.67 12.84 12.09 7.74 2.27 10.89 12.35 -55.44%
  QoQ % -71.42% 6.20% 56.20% 240.97% -79.16% -11.82% -
  Horiz. % 29.72% 103.97% 97.89% 62.67% 18.38% 88.18% 100.00%
DY 0.00 5.51 1.29 0.00 0.00 4.96 1.31 -
  QoQ % 0.00% 327.13% 0.00% 0.00% 0.00% 278.63% -
  Horiz. % 0.00% 420.61% 98.47% 0.00% 0.00% 378.63% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers