Highlights

[NHFATT] QoQ 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 -     17.51%    YoY -     -16.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 49,761 51,592 54,937 54,313 54,963 53,864 -10.06%
  QoQ % -7.66% -3.55% -6.09% 1.15% -1.18% 2.04% -
  Horiz. % 85.31% 92.38% 95.78% 101.99% 100.83% 102.04% 100.00%
PBT 3,492 2,101 7,427 9,783 8,047 3,327 8,837 -46.18%
  QoQ % 66.21% -71.71% -24.08% 21.57% 141.87% -62.35% -
  Horiz. % 39.52% 23.78% 84.04% 110.70% 91.06% 37.65% 100.00%
Tax -1,012 -2,150 -1,922 -1,845 -1,292 -1,738 -1,215 -11.48%
  QoQ % 52.93% -11.86% -4.17% -42.80% 25.66% -43.05% -
  Horiz. % 83.29% 176.95% 158.19% 151.85% 106.34% 143.05% 100.00%
NP 2,480 -49 5,505 7,938 6,755 1,589 7,622 -52.73%
  QoQ % 5,161.22% -100.89% -30.65% 17.51% 325.11% -79.15% -
  Horiz. % 32.54% -0.64% 72.23% 104.15% 88.63% 20.85% 100.00%
NP to SH 2,480 -49 5,505 7,938 6,755 1,589 7,622 -52.73%
  QoQ % 5,161.22% -100.89% -30.65% 17.51% 325.11% -79.15% -
  Horiz. % 32.54% -0.64% 72.23% 104.15% 88.63% 20.85% 100.00%
Tax Rate 28.98 % 102.33 % 25.88 % 18.86 % 16.06 % 52.24 % 13.75 % 64.46%
  QoQ % -71.68% 295.40% 37.22% 17.43% -69.26% 279.93% -
  Horiz. % 210.76% 744.22% 188.22% 137.16% 116.80% 379.93% 100.00%
Total Cost 43,471 49,810 46,087 46,999 47,558 53,374 46,242 -4.04%
  QoQ % -12.73% 8.08% -1.94% -1.18% -10.90% 15.42% -
  Horiz. % 94.01% 107.72% 99.66% 101.64% 102.85% 115.42% 100.00%
Net Worth 314,907 313,404 315,659 317,914 309,646 303,280 303,634 2.46%
  QoQ % 0.48% -0.71% -0.71% 2.67% 2.10% -0.12% -
  Horiz. % 103.71% 103.22% 103.96% 104.70% 101.98% 99.88% 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 - 6,764 2,254 - - 7,525 2,254 -
  QoQ % 0.00% 200.00% 0.00% 0.00% 0.00% 233.77% -
  Horiz. % 0.00% 300.00% 100.00% 0.00% 0.00% 333.77% 100.00%
Div Payout % - % - % 40.96 % - % - % 473.60 % 29.58 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 1,501.08% -
  Horiz. % 0.00% 0.00% 138.47% 0.00% 0.00% 1,601.08% 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 314,907 313,404 315,659 317,914 309,646 303,280 303,634 2.46%
  QoQ % 0.48% -0.71% -0.71% 2.67% 2.10% -0.12% -
  Horiz. % 103.71% 103.22% 103.96% 104.70% 101.98% 99.88% 100.00%
NOSH 75,157 75,157 75,157 75,157 75,157 75,255 75,157 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.13% 0.13% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.13% 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 % -0.10 % 10.67 % 14.45 % 12.44 % 2.89 % 14.15 % -47.42%
  QoQ % 5,500.00% -100.94% -26.16% 16.16% 330.45% -79.58% -
  Horiz. % 38.16% -0.71% 75.41% 102.12% 87.92% 20.42% 100.00%
ROE 0.79 % -0.02 % 1.74 % 2.50 % 2.18 % 0.52 % 2.51 % -53.76%
  QoQ % 4,050.00% -101.15% -30.40% 14.68% 319.23% -79.28% -
  Horiz. % 31.47% -0.80% 69.32% 99.60% 86.85% 20.72% 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 66.21 68.65 73.10 72.27 73.03 71.67 -10.06%
  QoQ % -7.66% -3.55% -6.09% 1.15% -1.04% 1.90% -
  Horiz. % 85.31% 92.38% 95.79% 102.00% 100.84% 101.90% 100.00%
EPS 3.30 -0.07 7.32 10.56 8.99 2.11 10.14 -52.72%
  QoQ % 4,814.29% -100.96% -30.68% 17.46% 326.07% -79.19% -
  Horiz. % 32.54% -0.69% 72.19% 104.14% 88.66% 20.81% 100.00%
DPS 0.00 9.00 3.00 0.00 0.00 10.00 3.00 -
  QoQ % 0.00% 200.00% 0.00% 0.00% 0.00% 233.33% -
  Horiz. % 0.00% 300.00% 100.00% 0.00% 0.00% 333.33% 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 - 82,672
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 55.58 60.19 62.41 66.45 65.70 66.48 65.15 -10.06%
  QoQ % -7.66% -3.56% -6.08% 1.14% -1.17% 2.04% -
  Horiz. % 85.31% 92.39% 95.79% 102.00% 100.84% 102.04% 100.00%
EPS 3.00 -0.06 6.66 9.60 8.17 1.92 9.22 -52.73%
  QoQ % 5,100.00% -100.90% -30.63% 17.50% 325.52% -79.18% -
  Horiz. % 32.54% -0.65% 72.23% 104.12% 88.61% 20.82% 100.00%
DPS 0.00 8.18 2.73 0.00 0.00 9.10 2.73 -
  QoQ % 0.00% 199.63% 0.00% 0.00% 0.00% 233.33% -
  Horiz. % 0.00% 299.63% 100.00% 0.00% 0.00% 333.33% 100.00%
NAPS 3.8091 3.7909 3.8182 3.8455 3.7455 3.6685 3.6728 2.46%
  QoQ % 0.48% -0.71% -0.71% 2.67% 2.10% -0.12% -
  Horiz. % 103.71% 103.22% 103.96% 104.70% 101.98% 99.88% 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 4.35 4.15 3.97 3.18 3.20 3.28 24.04%
  QoQ % 4.14% 4.82% 4.53% 24.84% -0.62% -2.44% -
  Horiz. % 138.11% 132.62% 126.52% 121.04% 96.95% 97.56% 100.00%
P/EPS 83.95 -4,417.39 38.91 27.46 25.59 110.82 23.17 136.09%
  QoQ % 101.90% -11,452.84% 41.70% 7.31% -76.91% 378.29% -
  Horiz. % 362.32% -19,065.13% 167.93% 118.52% 110.44% 478.29% 100.00%
EY 1.19 -0.02 2.57 3.64 3.91 0.90 4.32 -57.70%
  QoQ % 6,050.00% -100.78% -29.40% -6.91% 334.44% -79.17% -
  Horiz. % 27.55% -0.46% 59.49% 84.26% 90.51% 20.83% 100.00%
DY 0.00 3.13 1.05 0.00 0.00 4.27 1.28 -
  QoQ % 0.00% 198.10% 0.00% 0.00% 0.00% 233.59% -
  Horiz. % 0.00% 244.53% 82.03% 0.00% 0.00% 333.59% 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 4.12 4.44 3.73 3.39 3.23 3.25 26.64%
  QoQ % 12.38% -7.21% 19.03% 10.03% 4.95% -0.62% -
  Horiz. % 142.46% 126.77% 136.62% 114.77% 104.31% 99.38% 100.00%
P/EPS 85.76 -4,187.32 41.64 25.85 27.26 111.77 22.98 140.79%
  QoQ % 102.05% -10,156.00% 61.08% -5.17% -75.61% 386.38% -
  Horiz. % 373.19% -18,221.58% 181.20% 112.49% 118.62% 486.38% 100.00%
EY 1.17 -0.02 2.40 3.87 3.67 0.89 4.35 -58.37%
  QoQ % 5,950.00% -100.83% -37.98% 5.45% 312.36% -79.54% -
  Horiz. % 26.90% -0.46% 55.17% 88.97% 84.37% 20.46% 100.00%
DY 0.00 3.30 0.98 0.00 0.00 4.24 1.29 -
  QoQ % 0.00% 236.73% 0.00% 0.00% 0.00% 228.68% -
  Horiz. % 0.00% 255.81% 75.97% 0.00% 0.00% 328.68% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

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