Highlights

[NHFATT] QoQ Cumulative Quarter Result on 2011-03-31 [#1]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 05-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -74.01%    YoY -     10.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 215,570 163,798 113,043 53,710 222,473 167,164 110,393 56.04%
  QoQ % 31.61% 44.90% 110.47% -75.86% 33.09% 51.43% -
  Horiz. % 195.28% 148.38% 102.40% 48.65% 201.53% 151.43% 100.00%
PBT 25,859 24,061 15,955 7,809 31,304 23,411 16,005 37.57%
  QoQ % 7.47% 50.81% 104.32% -75.05% 33.71% 46.27% -
  Horiz. % 161.57% 150.33% 99.69% 48.79% 195.59% 146.27% 100.00%
Tax -5,946 -2,700 -1,635 -640 -3,665 -2,222 -1,023 222.24%
  QoQ % -120.22% -65.14% -155.47% 82.54% -64.94% -117.20% -
  Horiz. % 581.23% 263.93% 159.82% 62.56% 358.26% 217.20% 100.00%
NP 19,913 21,361 14,320 7,169 27,639 21,189 14,982 20.82%
  QoQ % -6.78% 49.17% 99.75% -74.06% 30.44% 41.43% -
  Horiz. % 132.91% 142.58% 95.58% 47.85% 184.48% 141.43% 100.00%
NP to SH 19,805 21,253 14,151 7,082 27,254 20,906 14,817 21.28%
  QoQ % -6.81% 50.19% 99.82% -74.01% 30.36% 41.09% -
  Horiz. % 133.66% 143.44% 95.51% 47.80% 183.94% 141.09% 100.00%
Tax Rate 22.99 % 11.22 % 10.25 % 8.20 % 11.71 % 9.49 % 6.39 % 134.25%
  QoQ % 104.90% 9.46% 25.00% -29.97% 23.39% 48.51% -
  Horiz. % 359.78% 175.59% 160.41% 128.33% 183.26% 148.51% 100.00%
Total Cost 195,657 142,437 98,723 46,541 194,834 145,975 95,411 61.20%
  QoQ % 37.36% 44.28% 112.12% -76.11% 33.47% 53.00% -
  Horiz. % 205.07% 149.29% 103.47% 48.78% 204.20% 153.00% 100.00%
Net Worth 289,353 263,783 256,266 257,117 249,540 245,731 239,808 13.30%
  QoQ % 9.69% 2.93% -0.33% 3.04% 1.55% 2.47% -
  Horiz. % 120.66% 110.00% 106.86% 107.22% 104.06% 102.47% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 9,018 2,254 - - 9,771 2,254 - -
  QoQ % 300.02% 0.00% 0.00% 0.00% 333.42% 0.00% -
  Horiz. % 400.05% 100.01% 0.00% 0.00% 433.42% 100.00% -
Div Payout % 45.54 % 10.61 % - % - % 35.85 % 10.78 % - % -
  QoQ % 329.22% 0.00% 0.00% 0.00% 232.56% 0.00% -
  Horiz. % 422.45% 98.42% 0.00% 0.00% 332.56% 100.00% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 289,353 263,783 256,266 257,117 249,540 245,731 239,808 13.30%
  QoQ % 9.69% 2.93% -0.33% 3.04% 1.55% 2.47% -
  Horiz. % 120.66% 110.00% 106.86% 107.22% 104.06% 102.47% 100.00%
NOSH 75,156 75,152 75,151 75,180 75,162 75,147 75,175 -0.02%
  QoQ % 0.01% 0.00% -0.04% 0.02% 0.02% -0.04% -
  Horiz. % 99.98% 99.97% 99.97% 100.01% 99.98% 99.96% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 9.24 % 13.04 % 12.67 % 13.35 % 12.42 % 12.68 % 13.57 % -22.55%
  QoQ % -29.14% 2.92% -5.09% 7.49% -2.05% -6.56% -
  Horiz. % 68.09% 96.09% 93.37% 98.38% 91.53% 93.44% 100.00%
ROE 6.84 % 8.06 % 5.52 % 2.75 % 10.92 % 8.51 % 6.18 % 6.98%
  QoQ % -15.14% 46.01% 100.73% -74.82% 28.32% 37.70% -
  Horiz. % 110.68% 130.42% 89.32% 44.50% 176.70% 137.70% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 286.83 217.96 150.42 71.44 295.99 222.45 146.85 56.06%
  QoQ % 31.60% 44.90% 110.55% -75.86% 33.06% 51.48% -
  Horiz. % 195.32% 148.42% 102.43% 48.65% 201.56% 151.48% 100.00%
EPS 26.35 28.28 18.83 9.42 36.26 27.82 19.71 21.29%
  QoQ % -6.82% 50.19% 99.89% -74.02% 30.34% 41.15% -
  Horiz. % 133.69% 143.48% 95.54% 47.79% 183.97% 141.15% 100.00%
DPS 12.00 3.00 0.00 0.00 13.00 3.00 0.00 -
  QoQ % 300.00% 0.00% 0.00% 0.00% 333.33% 0.00% -
  Horiz. % 400.00% 100.00% 0.00% 0.00% 433.33% 100.00% -
NAPS 3.8500 3.5100 3.4100 3.4200 3.3200 3.2700 3.1900 13.32%
  QoQ % 9.69% 2.93% -0.29% 3.01% 1.53% 2.51% -
  Horiz. % 120.69% 110.03% 106.90% 107.21% 104.08% 102.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 260.75 198.13 136.74 64.97 269.10 202.20 133.53 56.04%
  QoQ % 31.61% 44.90% 110.47% -75.86% 33.09% 51.43% -
  Horiz. % 195.27% 148.38% 102.40% 48.66% 201.53% 151.43% 100.00%
EPS 23.96 25.71 17.12 8.57 32.97 25.29 17.92 21.30%
  QoQ % -6.81% 50.18% 99.77% -74.01% 30.37% 41.13% -
  Horiz. % 133.71% 143.47% 95.54% 47.82% 183.98% 141.13% 100.00%
DPS 10.91 2.73 0.00 0.00 11.82 2.73 0.00 -
  QoQ % 299.63% 0.00% 0.00% 0.00% 332.97% 0.00% -
  Horiz. % 399.63% 100.00% 0.00% 0.00% 432.97% 100.00% -
NAPS 3.5000 3.1907 3.0998 3.1101 3.0184 2.9724 2.9007 13.30%
  QoQ % 9.69% 2.93% -0.33% 3.04% 1.55% 2.47% -
  Horiz. % 120.66% 110.00% 106.86% 107.22% 104.06% 102.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.3000 2.2000 2.3200 2.4200 2.3000 2.3200 2.0900 -
P/RPS 0.80 1.01 1.54 3.39 0.78 1.04 1.42 -31.72%
  QoQ % -20.79% -34.42% -54.57% 334.62% -25.00% -26.76% -
  Horiz. % 56.34% 71.13% 108.45% 238.73% 54.93% 73.24% 100.00%
P/EPS 8.73 7.78 12.32 25.69 6.34 8.34 10.60 -12.11%
  QoQ % 12.21% -36.85% -52.04% 305.21% -23.98% -21.32% -
  Horiz. % 82.36% 73.40% 116.23% 242.36% 59.81% 78.68% 100.00%
EY 11.46 12.85 8.12 3.89 15.77 11.99 9.43 13.84%
  QoQ % -10.82% 58.25% 108.74% -75.33% 31.53% 27.15% -
  Horiz. % 121.53% 136.27% 86.11% 41.25% 167.23% 127.15% 100.00%
DY 5.22 1.36 0.00 0.00 5.65 1.29 0.00 -
  QoQ % 283.82% 0.00% 0.00% 0.00% 337.98% 0.00% -
  Horiz. % 404.65% 105.43% 0.00% 0.00% 437.98% 100.00% -
P/NAPS 0.60 0.63 0.68 0.71 0.69 0.71 0.66 -6.14%
  QoQ % -4.76% -7.35% -4.23% 2.90% -2.82% 7.58% -
  Horiz. % 90.91% 95.45% 103.03% 107.58% 104.55% 107.58% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 10/11/11 28/07/11 05/05/11 28/02/11 28/10/10 29/07/10 -
Price 2.4200 2.2900 2.3100 2.4900 2.3000 2.4400 2.2900 -
P/RPS 0.84 1.05 1.54 3.49 0.78 1.10 1.56 -33.74%
  QoQ % -20.00% -31.82% -55.87% 347.44% -29.09% -29.49% -
  Horiz. % 53.85% 67.31% 98.72% 223.72% 50.00% 70.51% 100.00%
P/EPS 9.18 8.10 12.27 26.43 6.34 8.77 11.62 -14.50%
  QoQ % 13.33% -33.99% -53.58% 316.88% -27.71% -24.53% -
  Horiz. % 79.00% 69.71% 105.59% 227.45% 54.56% 75.47% 100.00%
EY 10.89 12.35 8.15 3.78 15.77 11.40 8.61 16.90%
  QoQ % -11.82% 51.53% 115.61% -76.03% 38.33% 32.40% -
  Horiz. % 126.48% 143.44% 94.66% 43.90% 183.16% 132.40% 100.00%
DY 4.96 1.31 0.00 0.00 5.65 1.23 0.00 -
  QoQ % 278.63% 0.00% 0.00% 0.00% 359.35% 0.00% -
  Horiz. % 403.25% 106.50% 0.00% 0.00% 459.35% 100.00% -
P/NAPS 0.63 0.65 0.68 0.73 0.69 0.75 0.72 -8.50%
  QoQ % -3.08% -4.41% -6.85% 5.80% -8.00% 4.17% -
  Horiz. % 87.50% 90.28% 94.44% 101.39% 95.83% 104.17% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

2166 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.240.00 
 KOTRA 3.270.00 
 UCREST 0.1450.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4350.00 
 EAH-WE 0.010.00 
 IRIS 0.2650.00 
 TOPGLOV-C79 0.470.00 
 BTECH 0.4850.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS