Highlights

[NHFATT] QoQ Cumulative Quarter Result on 2013-12-31 [#4]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -0.24%    YoY -     -11.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 153,006 102,757 45,951 210,604 160,842 109,250 54,313 99.34%
  QoQ % 48.90% 123.62% -78.18% 30.94% 47.22% 101.15% -
  Horiz. % 281.71% 189.19% 84.60% 387.76% 296.14% 201.15% 100.00%
PBT 13,894 9,601 3,492 27,357 25,257 17,830 8,047 43.87%
  QoQ % 44.71% 174.94% -87.24% 8.31% 41.65% 121.57% -
  Horiz. % 172.66% 119.31% 43.40% 339.97% 313.87% 221.57% 100.00%
Tax -3,353 -1,649 -1,012 -7,208 -5,059 -3,137 -1,292 88.74%
  QoQ % -103.34% -62.94% 85.96% -42.48% -61.27% -142.80% -
  Horiz. % 259.52% 127.63% 78.33% 557.89% 391.56% 242.80% 100.00%
NP 10,541 7,952 2,480 20,149 20,198 14,693 6,755 34.50%
  QoQ % 32.56% 220.65% -87.69% -0.24% 37.47% 117.51% -
  Horiz. % 156.05% 117.72% 36.71% 298.28% 299.01% 217.51% 100.00%
NP to SH 10,541 7,952 2,480 20,149 20,198 14,693 6,755 34.50%
  QoQ % 32.56% 220.65% -87.69% -0.24% 37.47% 117.51% -
  Horiz. % 156.05% 117.72% 36.71% 298.28% 299.01% 217.51% 100.00%
Tax Rate 24.13 % 17.18 % 28.98 % 26.35 % 20.03 % 17.59 % 16.06 % 31.15%
  QoQ % 40.45% -40.72% 9.98% 31.55% 13.87% 9.53% -
  Horiz. % 150.25% 106.97% 180.45% 164.07% 124.72% 109.53% 100.00%
Total Cost 142,465 94,805 43,471 190,455 140,644 94,557 47,558 107.67%
  QoQ % 50.27% 118.09% -77.18% 35.42% 48.74% 98.82% -
  Horiz. % 299.56% 199.35% 91.41% 400.47% 295.73% 198.82% 100.00%
Net Worth 313,404 317,914 314,907 313,395 315,659 317,914 309,646 0.81%
  QoQ % -1.42% 0.95% 0.48% -0.72% -0.71% 2.67% -
  Horiz. % 101.21% 102.67% 101.70% 101.21% 101.94% 102.67% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 2,254 - - 9,018 2,254 - - -
  QoQ % 0.00% 0.00% 0.00% 299.99% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 399.99% 100.00% - -
Div Payout % 21.39 % - % - % 44.76 % 11.16 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 301.08% 0.00% 0.00% -
  Horiz. % 191.67% 0.00% 0.00% 401.08% 100.00% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 313,404 317,914 314,907 313,395 315,659 317,914 309,646 0.81%
  QoQ % -1.42% 0.95% 0.48% -0.72% -0.71% 2.67% -
  Horiz. % 101.21% 102.67% 101.70% 101.21% 101.94% 102.67% 100.00%
NOSH 75,157 75,157 75,157 75,154 75,157 75,157 75,157 -
  QoQ % 0.00% 0.00% 0.00% -0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.89 % 7.74 % 5.40 % 9.57 % 12.56 % 13.45 % 12.44 % -32.53%
  QoQ % -10.98% 43.33% -43.57% -23.81% -6.62% 8.12% -
  Horiz. % 55.39% 62.22% 43.41% 76.93% 100.96% 108.12% 100.00%
ROE 3.36 % 2.50 % 0.79 % 6.43 % 6.40 % 4.62 % 2.18 % 33.40%
  QoQ % 34.40% 216.46% -87.71% 0.47% 38.53% 111.93% -
  Horiz. % 154.13% 114.68% 36.24% 294.95% 293.58% 211.93% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 203.58 136.72 61.14 280.23 214.01 145.36 72.27 99.33%
  QoQ % 48.90% 123.62% -78.18% 30.94% 47.23% 101.13% -
  Horiz. % 281.69% 189.18% 84.60% 387.75% 296.13% 201.13% 100.00%
EPS 14.03 10.58 3.30 26.81 26.87 19.55 8.99 34.51%
  QoQ % 32.61% 220.61% -87.69% -0.22% 37.44% 117.46% -
  Horiz. % 156.06% 117.69% 36.71% 298.22% 298.89% 217.46% 100.00%
DPS 3.00 0.00 0.00 12.00 3.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 300.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 400.00% 100.00% - -
NAPS 4.1700 4.2300 4.1900 4.1700 4.2000 4.2300 4.1200 0.81%
  QoQ % -1.42% 0.95% 0.48% -0.71% -0.71% 2.67% -
  Horiz. % 101.21% 102.67% 101.70% 101.21% 101.94% 102.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 185.08 124.29 55.58 254.75 194.55 132.15 65.70 99.34%
  QoQ % 48.91% 123.62% -78.18% 30.94% 47.22% 101.14% -
  Horiz. % 281.70% 189.18% 84.60% 387.75% 296.12% 201.14% 100.00%
EPS 12.75 9.62 3.00 24.37 24.43 17.77 8.17 34.51%
  QoQ % 32.54% 220.67% -87.69% -0.25% 37.48% 117.50% -
  Horiz. % 156.06% 117.75% 36.72% 298.29% 299.02% 217.50% 100.00%
DPS 2.73 0.00 0.00 10.91 2.73 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 299.63% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 399.63% 100.00% - -
NAPS 3.7909 3.8455 3.8091 3.7908 3.8182 3.8455 3.7455 0.81%
  QoQ % -1.42% 0.96% 0.48% -0.72% -0.71% 2.67% -
  Horiz. % 101.21% 102.67% 101.70% 101.21% 101.94% 102.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.7000 2.8000 2.7700 2.8800 2.8500 2.9000 2.3000 -
P/RPS 1.33 2.05 4.53 1.03 1.33 2.00 3.18 -44.04%
  QoQ % -35.12% -54.75% 339.81% -22.56% -33.50% -37.11% -
  Horiz. % 41.82% 64.47% 142.45% 32.39% 41.82% 62.89% 100.00%
P/EPS 19.25 26.46 83.95 10.74 10.60 14.83 25.59 -17.27%
  QoQ % -27.25% -68.48% 681.66% 1.32% -28.52% -42.05% -
  Horiz. % 75.22% 103.40% 328.06% 41.97% 41.42% 57.95% 100.00%
EY 5.19 3.78 1.19 9.31 9.43 6.74 3.91 20.76%
  QoQ % 37.30% 217.65% -87.22% -1.27% 39.91% 72.38% -
  Horiz. % 132.74% 96.68% 30.43% 238.11% 241.18% 172.38% 100.00%
DY 1.11 0.00 0.00 4.17 1.05 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 297.14% 0.00% 0.00% -
  Horiz. % 105.71% 0.00% 0.00% 397.14% 100.00% - -
P/NAPS 0.65 0.66 0.66 0.69 0.68 0.69 0.56 10.44%
  QoQ % -1.52% 0.00% -4.35% 1.47% -1.45% 23.21% -
  Horiz. % 116.07% 117.86% 117.86% 123.21% 121.43% 123.21% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 29/08/14 29/05/14 26/02/14 25/11/13 28/08/13 02/05/13 -
Price 2.7500 2.7700 2.8300 2.7300 3.0500 2.7300 2.4500 -
P/RPS 1.35 2.03 4.63 0.97 1.43 1.88 3.39 -45.84%
  QoQ % -33.50% -56.16% 377.32% -32.17% -23.94% -44.54% -
  Horiz. % 39.82% 59.88% 136.58% 28.61% 42.18% 55.46% 100.00%
P/EPS 19.61 26.18 85.76 10.18 11.35 13.96 27.26 -19.70%
  QoQ % -25.10% -69.47% 742.44% -10.31% -18.70% -48.79% -
  Horiz. % 71.94% 96.04% 314.60% 37.34% 41.64% 51.21% 100.00%
EY 5.10 3.82 1.17 9.82 8.81 7.16 3.67 24.50%
  QoQ % 33.51% 226.50% -88.09% 11.46% 23.04% 95.10% -
  Horiz. % 138.96% 104.09% 31.88% 267.57% 240.05% 195.10% 100.00%
DY 1.09 0.00 0.00 4.40 0.98 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 348.98% 0.00% 0.00% -
  Horiz. % 111.22% 0.00% 0.00% 448.98% 100.00% - -
P/NAPS 0.66 0.65 0.68 0.65 0.73 0.65 0.59 7.75%
  QoQ % 1.54% -4.41% 4.62% -10.96% 12.31% 10.17% -
  Horiz. % 111.86% 110.17% 115.25% 110.17% 123.73% 110.17% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers