Highlights

[NHFATT] QoQ Cumulative 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 -     117.51%    YoY -     8.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 45,951 210,604 160,842 109,250 54,313 217,467 162,504 -56.95%
  QoQ % -78.18% 30.94% 47.22% 101.15% -75.02% 33.82% -
  Horiz. % 28.28% 129.60% 98.98% 67.23% 33.42% 133.82% 100.00%
PBT 3,492 27,357 25,257 17,830 8,047 27,669 24,342 -72.63%
  QoQ % -87.24% 8.31% 41.65% 121.57% -70.92% 13.67% -
  Horiz. % 14.35% 112.39% 103.76% 73.25% 33.06% 113.67% 100.00%
Tax -1,012 -7,208 -5,059 -3,137 -1,292 -4,906 -3,168 -53.30%
  QoQ % 85.96% -42.48% -61.27% -142.80% 73.66% -54.86% -
  Horiz. % 31.94% 227.53% 159.69% 99.02% 40.78% 154.86% 100.00%
NP 2,480 20,149 20,198 14,693 6,755 22,763 21,174 -76.09%
  QoQ % -87.69% -0.24% 37.47% 117.51% -70.32% 7.50% -
  Horiz. % 11.71% 95.16% 95.39% 69.39% 31.90% 107.50% 100.00%
NP to SH 2,480 20,149 20,198 14,693 6,755 22,763 21,174 -76.09%
  QoQ % -87.69% -0.24% 37.47% 117.51% -70.32% 7.50% -
  Horiz. % 11.71% 95.16% 95.39% 69.39% 31.90% 107.50% 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 43,471 190,455 140,644 94,557 47,558 194,704 141,330 -54.47%
  QoQ % -77.18% 35.42% 48.74% 98.82% -75.57% 37.77% -
  Horiz. % 30.76% 134.76% 99.51% 66.91% 33.65% 137.77% 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 2,254 - - 9,769 2,254 -
  QoQ % 0.00% 299.99% 0.00% 0.00% 0.00% 333.27% -
  Horiz. % 0.00% 399.99% 100.00% 0.00% 0.00% 433.27% 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 0.79 % 6.43 % 6.40 % 4.62 % 2.18 % 7.52 % 6.97 % -76.61%
  QoQ % -87.71% 0.47% 38.53% 111.93% -71.01% 7.89% -
  Horiz. % 11.33% 92.25% 91.82% 66.28% 31.28% 107.89% 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 61.14 280.23 214.01 145.36 72.27 289.39 216.22 -56.95%
  QoQ % -78.18% 30.94% 47.23% 101.13% -75.03% 33.84% -
  Horiz. % 28.28% 129.60% 98.98% 67.23% 33.42% 133.84% 100.00%
EPS 3.30 26.81 26.87 19.55 8.99 30.29 28.17 -76.09%
  QoQ % -87.69% -0.22% 37.44% 117.46% -70.32% 7.53% -
  Horiz. % 11.71% 95.17% 95.39% 69.40% 31.91% 107.53% 100.00%
DPS 0.00 12.00 3.00 0.00 0.00 13.00 3.00 -
  QoQ % 0.00% 300.00% 0.00% 0.00% 0.00% 333.33% -
  Horiz. % 0.00% 400.00% 100.00% 0.00% 0.00% 433.33% 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 - 82,699
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 55.56 254.66 194.49 132.10 65.68 262.96 196.50 -56.95%
  QoQ % -78.18% 30.94% 47.23% 101.13% -75.02% 33.82% -
  Horiz. % 28.27% 129.60% 98.98% 67.23% 33.42% 133.82% 100.00%
EPS 3.00 24.36 24.42 17.77 8.17 27.52 25.60 -76.08%
  QoQ % -87.68% -0.25% 37.42% 117.50% -70.31% 7.50% -
  Horiz. % 11.72% 95.16% 95.39% 69.41% 31.91% 107.50% 100.00%
DPS 0.00 10.91 2.73 0.00 0.00 11.81 2.73 -
  QoQ % 0.00% 299.63% 0.00% 0.00% 0.00% 332.60% -
  Horiz. % 0.00% 399.63% 100.00% 0.00% 0.00% 432.60% 100.00%
NAPS 3.8079 3.7896 3.8169 3.8442 3.7442 3.6619 3.6715 2.46%
  QoQ % 0.48% -0.72% -0.71% 2.67% 2.25% -0.26% -
  Horiz. % 103.72% 103.22% 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 4.53 1.03 1.33 2.00 3.18 0.81 1.09 158.72%
  QoQ % 339.81% -22.56% -33.50% -37.11% 292.59% -25.69% -
  Horiz. % 415.60% 94.50% 122.02% 183.49% 291.74% 74.31% 100.00%
P/EPS 83.95 10.74 10.60 14.83 25.59 7.72 8.34 366.85%
  QoQ % 681.66% 1.32% -28.52% -42.05% 231.48% -7.43% -
  Horiz. % 1,006.59% 128.78% 127.10% 177.82% 306.83% 92.57% 100.00%
EY 1.19 9.31 9.43 6.74 3.91 12.95 11.99 -78.59%
  QoQ % -87.22% -1.27% 39.91% 72.38% -69.81% 8.01% -
  Horiz. % 9.92% 77.65% 78.65% 56.21% 32.61% 108.01% 100.00%
DY 0.00 4.17 1.05 0.00 0.00 5.56 1.28 -
  QoQ % 0.00% 297.14% 0.00% 0.00% 0.00% 334.37% -
  Horiz. % 0.00% 325.78% 82.03% 0.00% 0.00% 434.38% 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 4.63 0.97 1.43 1.88 3.39 0.82 1.08 164.13%
  QoQ % 377.32% -32.17% -23.94% -44.54% 313.41% -24.07% -
  Horiz. % 428.70% 89.81% 132.41% 174.07% 313.89% 75.93% 100.00%
P/EPS 85.76 10.18 11.35 13.96 27.26 7.79 8.27 376.22%
  QoQ % 742.44% -10.31% -18.70% -48.79% 249.94% -5.80% -
  Horiz. % 1,037.00% 123.10% 137.24% 168.80% 329.63% 94.20% 100.00%
EY 1.17 9.82 8.81 7.16 3.67 12.84 12.09 -78.95%
  QoQ % -88.09% 11.46% 23.04% 95.10% -71.42% 6.20% -
  Horiz. % 9.68% 81.22% 72.87% 59.22% 30.36% 106.20% 100.00%
DY 0.00 4.40 0.98 0.00 0.00 5.51 1.29 -
  QoQ % 0.00% 348.98% 0.00% 0.00% 0.00% 327.13% -
  Horiz. % 0.00% 341.09% 75.97% 0.00% 0.00% 427.13% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

358  521  487  529 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.020.00 
 CAREPLS 1.11+0.14 
 EDUSPEC 0.03+0.005 
 KGROUP 0.075-0.01 
 COMFORT 3.45+0.37 
 SANICHI 0.095+0.005 
 GDEX 0.375-0.07 
 XOX 0.0650.00 
 HLT-WA 0.335+0.04 
 ARMADA 0.215-0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers