Highlights

[NHFATT] QoQ Cumulative Quarter Result on 2009-09-30 [#3]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 28-Oct-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     72.36%    YoY -     4.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 110,393 52,845 203,315 150,420 96,614 45,537 168,902 -24.75%
  QoQ % 108.90% -74.01% 35.16% 55.69% 112.17% -73.04% -
  Horiz. % 65.36% 31.29% 120.37% 89.06% 57.20% 26.96% 100.00%
PBT 16,005 7,190 25,729 23,234 13,318 5,895 21,601 -18.16%
  QoQ % 122.60% -72.05% 10.74% 74.46% 125.92% -72.71% -
  Horiz. % 74.09% 33.29% 119.11% 107.56% 61.65% 27.29% 100.00%
Tax -1,023 -734 -3,484 -2,200 -1,098 -243 -3,320 -54.48%
  QoQ % -39.37% 78.93% -58.36% -100.36% -351.85% 92.68% -
  Horiz. % 30.81% 22.11% 104.94% 66.27% 33.07% 7.32% 100.00%
NP 14,982 6,456 22,245 21,034 12,220 5,652 18,281 -12.46%
  QoQ % 132.06% -70.98% 5.76% 72.13% 116.21% -69.08% -
  Horiz. % 81.95% 35.32% 121.68% 115.06% 66.85% 30.92% 100.00%
NP to SH 14,817 6,405 21,973 20,685 12,001 5,599 18,281 -13.10%
  QoQ % 131.33% -70.85% 6.23% 72.36% 114.34% -69.37% -
  Horiz. % 81.05% 35.04% 120.20% 113.15% 65.65% 30.63% 100.00%
Tax Rate 6.39 % 10.21 % 13.54 % 9.47 % 8.24 % 4.12 % 15.37 % -44.39%
  QoQ % -37.41% -24.59% 42.98% 14.93% 100.00% -73.19% -
  Horiz. % 41.57% 66.43% 88.09% 61.61% 53.61% 26.81% 100.00%
Total Cost 95,411 46,389 181,070 129,386 84,394 39,885 150,621 -26.30%
  QoQ % 105.68% -74.38% 39.95% 53.31% 111.59% -73.52% -
  Horiz. % 63.35% 30.80% 120.22% 85.90% 56.03% 26.48% 100.00%
Net Worth 239,808 237,556 231,452 232,255 223,938 223,208 217,988 6.58%
  QoQ % 0.95% 2.64% -0.35% 3.71% 0.33% 2.39% -
  Horiz. % 110.01% 108.98% 106.18% 106.54% 102.73% 102.39% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 9,017 2,254 - - 8,268 -
  QoQ % 0.00% 0.00% 299.91% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 109.06% 27.27% 0.00% 0.00% 100.00%
Div Payout % - % - % 41.04 % 10.90 % - % - % 45.23 % -
  QoQ % 0.00% 0.00% 276.51% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 90.74% 24.10% 0.00% 0.00% 100.00%
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 239,808 237,556 231,452 232,255 223,938 223,208 217,988 6.58%
  QoQ % 0.95% 2.64% -0.35% 3.71% 0.33% 2.39% -
  Horiz. % 110.01% 108.98% 106.18% 106.54% 102.73% 102.39% 100.00%
NOSH 75,175 75,176 75,147 75,163 75,147 75,154 75,168 0.01%
  QoQ % -0.00% 0.04% -0.02% 0.02% -0.01% -0.02% -
  Horiz. % 100.01% 100.01% 99.97% 99.99% 99.97% 99.98% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 13.57 % 12.22 % 10.94 % 13.98 % 12.65 % 12.41 % 10.82 % 16.35%
  QoQ % 11.05% 11.70% -21.75% 10.51% 1.93% 14.70% -
  Horiz. % 125.42% 112.94% 101.11% 129.21% 116.91% 114.70% 100.00%
ROE 6.18 % 2.70 % 9.49 % 8.91 % 5.36 % 2.51 % 8.39 % -18.48%
  QoQ % 128.89% -71.55% 6.51% 66.23% 113.55% -70.08% -
  Horiz. % 73.66% 32.18% 113.11% 106.20% 63.89% 29.92% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 146.85 70.29 270.56 200.12 128.57 60.59 224.70 -24.75%
  QoQ % 108.92% -74.02% 35.20% 55.65% 112.20% -73.04% -
  Horiz. % 65.35% 31.28% 120.41% 89.06% 57.22% 26.96% 100.00%
EPS 19.71 8.52 29.24 27.52 15.97 7.45 24.32 -13.11%
  QoQ % 131.34% -70.86% 6.25% 72.32% 114.36% -69.37% -
  Horiz. % 81.04% 35.03% 120.23% 113.16% 65.67% 30.63% 100.00%
DPS 0.00 0.00 12.00 3.00 0.00 0.00 11.00 -
  QoQ % 0.00% 0.00% 300.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 109.09% 27.27% 0.00% 0.00% 100.00%
NAPS 3.1900 3.1600 3.0800 3.0900 2.9800 2.9700 2.9000 6.58%
  QoQ % 0.95% 2.60% -0.32% 3.69% 0.34% 2.41% -
  Horiz. % 110.00% 108.97% 106.21% 106.55% 102.76% 102.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 133.53 63.92 245.93 181.95 116.86 55.08 204.30 -24.74%
  QoQ % 108.90% -74.01% 35.16% 55.70% 112.16% -73.04% -
  Horiz. % 65.36% 31.29% 120.38% 89.06% 57.20% 26.96% 100.00%
EPS 17.92 7.75 26.58 25.02 14.52 6.77 22.11 -13.10%
  QoQ % 131.23% -70.84% 6.24% 72.31% 114.48% -69.38% -
  Horiz. % 81.05% 35.05% 120.22% 113.16% 65.67% 30.62% 100.00%
DPS 0.00 0.00 10.91 2.73 0.00 0.00 10.00 -
  QoQ % 0.00% 0.00% 299.63% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 109.10% 27.30% 0.00% 0.00% 100.00%
NAPS 2.9007 2.8735 2.7997 2.8094 2.7088 2.6999 2.6368 6.58%
  QoQ % 0.95% 2.64% -0.35% 3.71% 0.33% 2.39% -
  Horiz. % 110.01% 108.98% 106.18% 106.55% 102.73% 102.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.0900 2.2600 2.2500 1.8400 1.7100 1.5900 1.6000 -
P/RPS 1.42 3.22 0.83 0.92 1.33 2.62 0.71 58.94%
  QoQ % -55.90% 287.95% -9.78% -30.83% -49.24% 269.01% -
  Horiz. % 200.00% 453.52% 116.90% 129.58% 187.32% 369.01% 100.00%
P/EPS 10.60 26.53 7.69 6.69 10.71 21.34 6.58 37.54%
  QoQ % -60.05% 244.99% 14.95% -37.54% -49.81% 224.32% -
  Horiz. % 161.09% 403.19% 116.87% 101.67% 162.77% 324.32% 100.00%
EY 9.43 3.77 13.00 14.96 9.34 4.69 15.20 -27.32%
  QoQ % 150.13% -71.00% -13.10% 60.17% 99.15% -69.14% -
  Horiz. % 62.04% 24.80% 85.53% 98.42% 61.45% 30.86% 100.00%
DY 0.00 0.00 5.33 1.63 0.00 0.00 6.88 -
  QoQ % 0.00% 0.00% 226.99% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 77.47% 23.69% 0.00% 0.00% 100.00%
P/NAPS 0.66 0.72 0.73 0.60 0.57 0.54 0.55 12.96%
  QoQ % -8.33% -1.37% 21.67% 5.26% 5.56% -1.82% -
  Horiz. % 120.00% 130.91% 132.73% 109.09% 103.64% 98.18% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 29/07/10 13/05/10 25/02/10 28/10/09 23/07/09 14/05/09 26/02/09 -
Price 2.2900 2.2500 2.4000 1.8700 1.8000 1.7700 1.5800 -
P/RPS 1.56 3.20 0.89 0.93 1.40 2.92 0.70 70.87%
  QoQ % -51.25% 259.55% -4.30% -33.57% -52.05% 317.14% -
  Horiz. % 222.86% 457.14% 127.14% 132.86% 200.00% 417.14% 100.00%
P/EPS 11.62 26.41 8.21 6.80 11.27 23.76 6.50 47.45%
  QoQ % -56.00% 221.68% 20.74% -39.66% -52.57% 265.54% -
  Horiz. % 178.77% 406.31% 126.31% 104.62% 173.38% 365.54% 100.00%
EY 8.61 3.79 12.18 14.72 8.87 4.21 15.39 -32.18%
  QoQ % 127.18% -68.88% -17.26% 65.95% 110.69% -72.64% -
  Horiz. % 55.95% 24.63% 79.14% 95.65% 57.63% 27.36% 100.00%
DY 0.00 0.00 5.00 1.60 0.00 0.00 6.96 -
  QoQ % 0.00% 0.00% 212.50% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 71.84% 22.99% 0.00% 0.00% 100.00%
P/NAPS 0.72 0.71 0.78 0.61 0.60 0.60 0.54 21.21%
  QoQ % 1.41% -8.97% 27.87% 1.67% 0.00% 11.11% -
  Horiz. % 133.33% 131.48% 144.44% 112.96% 111.11% 111.11% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers