Highlights

[NHFATT] QoQ Cumulative Quarter Result on 2010-03-31 [#1]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 13-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -70.85%    YoY -     14.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 222,473 167,164 110,393 52,845 203,315 150,420 96,614 74.11%
  QoQ % 33.09% 51.43% 108.90% -74.01% 35.16% 55.69% -
  Horiz. % 230.27% 173.02% 114.26% 54.70% 210.44% 155.69% 100.00%
PBT 31,304 23,411 16,005 7,190 25,729 23,234 13,318 76.51%
  QoQ % 33.71% 46.27% 122.60% -72.05% 10.74% 74.46% -
  Horiz. % 235.05% 175.78% 120.18% 53.99% 193.19% 174.46% 100.00%
Tax -3,665 -2,222 -1,023 -734 -3,484 -2,200 -1,098 122.86%
  QoQ % -64.94% -117.20% -39.37% 78.93% -58.36% -100.36% -
  Horiz. % 333.79% 202.37% 93.17% 66.85% 317.30% 200.36% 100.00%
NP 27,639 21,189 14,982 6,456 22,245 21,034 12,220 72.05%
  QoQ % 30.44% 41.43% 132.06% -70.98% 5.76% 72.13% -
  Horiz. % 226.18% 173.40% 122.60% 52.83% 182.04% 172.13% 100.00%
NP to SH 27,254 20,906 14,817 6,405 21,973 20,685 12,001 72.51%
  QoQ % 30.36% 41.09% 131.33% -70.85% 6.23% 72.36% -
  Horiz. % 227.10% 174.20% 123.46% 53.37% 183.09% 172.36% 100.00%
Tax Rate 11.71 % 9.49 % 6.39 % 10.21 % 13.54 % 9.47 % 8.24 % 26.32%
  QoQ % 23.39% 48.51% -37.41% -24.59% 42.98% 14.93% -
  Horiz. % 142.11% 115.17% 77.55% 123.91% 164.32% 114.93% 100.00%
Total Cost 194,834 145,975 95,411 46,389 181,070 129,386 84,394 74.41%
  QoQ % 33.47% 53.00% 105.68% -74.38% 39.95% 53.31% -
  Horiz. % 230.86% 172.97% 113.05% 54.97% 214.55% 153.31% 100.00%
Net Worth 249,540 245,731 239,808 237,556 231,452 232,255 223,938 7.46%
  QoQ % 1.55% 2.47% 0.95% 2.64% -0.35% 3.71% -
  Horiz. % 111.43% 109.73% 107.09% 106.08% 103.36% 103.71% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 9,771 2,254 - - 9,017 2,254 - -
  QoQ % 333.42% 0.00% 0.00% 0.00% 299.91% 0.00% -
  Horiz. % 433.33% 99.98% 0.00% 0.00% 399.91% 100.00% -
Div Payout % 35.85 % 10.78 % - % - % 41.04 % 10.90 % - % -
  QoQ % 232.56% 0.00% 0.00% 0.00% 276.51% 0.00% -
  Horiz. % 328.90% 98.90% 0.00% 0.00% 376.51% 100.00% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 249,540 245,731 239,808 237,556 231,452 232,255 223,938 7.46%
  QoQ % 1.55% 2.47% 0.95% 2.64% -0.35% 3.71% -
  Horiz. % 111.43% 109.73% 107.09% 106.08% 103.36% 103.71% 100.00%
NOSH 75,162 75,147 75,175 75,176 75,147 75,163 75,147 0.01%
  QoQ % 0.02% -0.04% -0.00% 0.04% -0.02% 0.02% -
  Horiz. % 100.02% 100.00% 100.04% 100.04% 100.00% 100.02% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 12.42 % 12.68 % 13.57 % 12.22 % 10.94 % 13.98 % 12.65 % -1.21%
  QoQ % -2.05% -6.56% 11.05% 11.70% -21.75% 10.51% -
  Horiz. % 98.18% 100.24% 107.27% 96.60% 86.48% 110.51% 100.00%
ROE 10.92 % 8.51 % 6.18 % 2.70 % 9.49 % 8.91 % 5.36 % 60.50%
  QoQ % 28.32% 37.70% 128.89% -71.55% 6.51% 66.23% -
  Horiz. % 203.73% 158.77% 115.30% 50.37% 177.05% 166.23% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 295.99 222.45 146.85 70.29 270.56 200.12 128.57 74.09%
  QoQ % 33.06% 51.48% 108.92% -74.02% 35.20% 55.65% -
  Horiz. % 230.22% 173.02% 114.22% 54.67% 210.44% 155.65% 100.00%
EPS 36.26 27.82 19.71 8.52 29.24 27.52 15.97 72.49%
  QoQ % 30.34% 41.15% 131.34% -70.86% 6.25% 72.32% -
  Horiz. % 227.05% 174.20% 123.42% 53.35% 183.09% 172.32% 100.00%
DPS 13.00 3.00 0.00 0.00 12.00 3.00 0.00 -
  QoQ % 333.33% 0.00% 0.00% 0.00% 300.00% 0.00% -
  Horiz. % 433.33% 100.00% 0.00% 0.00% 400.00% 100.00% -
NAPS 3.3200 3.2700 3.1900 3.1600 3.0800 3.0900 2.9800 7.45%
  QoQ % 1.53% 2.51% 0.95% 2.60% -0.32% 3.69% -
  Horiz. % 111.41% 109.73% 107.05% 106.04% 103.36% 103.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 269.10 202.20 133.53 63.92 245.93 181.95 116.86 74.12%
  QoQ % 33.09% 51.43% 108.90% -74.01% 35.16% 55.70% -
  Horiz. % 230.28% 173.03% 114.26% 54.70% 210.45% 155.70% 100.00%
EPS 32.97 25.29 17.92 7.75 26.58 25.02 14.52 72.50%
  QoQ % 30.37% 41.13% 131.23% -70.84% 6.24% 72.31% -
  Horiz. % 227.07% 174.17% 123.42% 53.37% 183.06% 172.31% 100.00%
DPS 11.82 2.73 0.00 0.00 10.91 2.73 0.00 -
  QoQ % 332.97% 0.00% 0.00% 0.00% 299.63% 0.00% -
  Horiz. % 432.97% 100.00% 0.00% 0.00% 399.63% 100.00% -
NAPS 3.0184 2.9724 2.9007 2.8735 2.7997 2.8094 2.7088 7.46%
  QoQ % 1.55% 2.47% 0.95% 2.64% -0.35% 3.71% -
  Horiz. % 111.43% 109.73% 107.08% 106.08% 103.36% 103.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.3000 2.3200 2.0900 2.2600 2.2500 1.8400 1.7100 -
P/RPS 0.78 1.04 1.42 3.22 0.83 0.92 1.33 -29.87%
  QoQ % -25.00% -26.76% -55.90% 287.95% -9.78% -30.83% -
  Horiz. % 58.65% 78.20% 106.77% 242.11% 62.41% 69.17% 100.00%
P/EPS 6.34 8.34 10.60 26.53 7.69 6.69 10.71 -29.43%
  QoQ % -23.98% -21.32% -60.05% 244.99% 14.95% -37.54% -
  Horiz. % 59.20% 77.87% 98.97% 247.71% 71.80% 62.46% 100.00%
EY 15.77 11.99 9.43 3.77 13.00 14.96 9.34 41.66%
  QoQ % 31.53% 27.15% 150.13% -71.00% -13.10% 60.17% -
  Horiz. % 168.84% 128.37% 100.96% 40.36% 139.19% 160.17% 100.00%
DY 5.65 1.29 0.00 0.00 5.33 1.63 0.00 -
  QoQ % 337.98% 0.00% 0.00% 0.00% 226.99% 0.00% -
  Horiz. % 346.63% 79.14% 0.00% 0.00% 326.99% 100.00% -
P/NAPS 0.69 0.71 0.66 0.72 0.73 0.60 0.57 13.54%
  QoQ % -2.82% 7.58% -8.33% -1.37% 21.67% 5.26% -
  Horiz. % 121.05% 124.56% 115.79% 126.32% 128.07% 105.26% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 28/10/10 29/07/10 13/05/10 25/02/10 28/10/09 23/07/09 -
Price 2.3000 2.4400 2.2900 2.2500 2.4000 1.8700 1.8000 -
P/RPS 0.78 1.10 1.56 3.20 0.89 0.93 1.40 -32.22%
  QoQ % -29.09% -29.49% -51.25% 259.55% -4.30% -33.57% -
  Horiz. % 55.71% 78.57% 111.43% 228.57% 63.57% 66.43% 100.00%
P/EPS 6.34 8.77 11.62 26.41 8.21 6.80 11.27 -31.78%
  QoQ % -27.71% -24.53% -56.00% 221.68% 20.74% -39.66% -
  Horiz. % 56.26% 77.82% 103.11% 234.34% 72.85% 60.34% 100.00%
EY 15.77 11.40 8.61 3.79 12.18 14.72 8.87 46.61%
  QoQ % 38.33% 32.40% 127.18% -68.88% -17.26% 65.95% -
  Horiz. % 177.79% 128.52% 97.07% 42.73% 137.32% 165.95% 100.00%
DY 5.65 1.23 0.00 0.00 5.00 1.60 0.00 -
  QoQ % 359.35% 0.00% 0.00% 0.00% 212.50% 0.00% -
  Horiz. % 353.12% 76.88% 0.00% 0.00% 312.50% 100.00% -
P/NAPS 0.69 0.75 0.72 0.71 0.78 0.61 0.60 9.74%
  QoQ % -8.00% 4.17% 1.41% -8.97% 27.87% 1.67% -
  Horiz. % 115.00% 125.00% 120.00% 118.33% 130.00% 101.67% 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.
 


 

463  260  476  1063 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.265-0.005 
 KHEESAN 0.48+0.125 
 HSI-C7K 0.24+0.01 
 TDM 0.245+0.02 
 PARLO 0.14+0.025 
 SLVEST 0.905+0.035 
 ARMADA 0.495+0.015 
 SCNWOLF 0.29+0.02 
 MUDAJYA 0.415+0.02 
 INSAS-WB 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. ANOTHER STOCK PICK THAT MAY RALLY FROM TODAY ONWARDS! The Best Tips
2. 【建造不平凡】——OKA Investman 投资侠
3. Daily technical highlights – (JAKS,FRONTKN) Kenanga Research & Investment
4. REDTONE AGM HIGHLIGHT firerain collection
5. Stocks on Radar - Genting Malaysia (4715) AmInvest Research Reports
6. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
7. Technical Buy - TEKSENG (7200) PublicInvest Research
8. Does London Biscuit worth anything? kcchongnz kcchongnz blog
Partners & Brokers