Highlights

[NHFATT] QoQ 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 -     35.65%    YoY -     34.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 57,548 52,845 52,895 53,806 51,077 45,537 40,494 26.49%
  QoQ % 8.90% -0.09% -1.69% 5.34% 12.17% 12.45% -
  Horiz. % 142.11% 130.50% 130.62% 132.87% 126.13% 112.45% 100.00%
PBT 8,815 7,190 2,495 9,916 7,423 5,895 -582 -
  QoQ % 22.60% 188.18% -74.84% 33.58% 25.92% 1,112.89% -
  Horiz. % -1,514.60% -1,235.40% -428.69% -1,703.78% -1,275.43% -1,012.89% 100.00%
Tax -289 -734 -1,284 -1,102 -855 -243 -901 -53.24%
  QoQ % 60.63% 42.83% -16.52% -28.89% -251.85% 73.03% -
  Horiz. % 32.08% 81.47% 142.51% 122.31% 94.89% 26.97% 100.00%
NP 8,526 6,456 1,211 8,814 6,568 5,652 -1,483 -
  QoQ % 32.06% 433.11% -86.26% 34.20% 16.21% 481.12% -
  Horiz. % -574.92% -435.33% -81.66% -594.34% -442.89% -381.12% 100.00%
NP to SH 8,412 6,405 1,288 8,684 6,402 5,599 -1,483 -
  QoQ % 31.33% 397.28% -85.17% 35.65% 14.34% 477.55% -
  Horiz. % -567.23% -431.89% -86.85% -585.57% -431.69% -377.55% 100.00%
Tax Rate 3.28 % 10.21 % 51.46 % 11.11 % 11.52 % 4.12 % - % -
  QoQ % -67.87% -80.16% 363.19% -3.56% 179.61% 0.00% -
  Horiz. % 79.61% 247.82% 1,249.03% 269.66% 279.61% 100.00% -
Total Cost 49,022 46,389 51,684 44,992 44,509 39,885 41,977 10.93%
  QoQ % 5.68% -10.24% 14.87% 1.09% 11.59% -4.98% -
  Horiz. % 116.78% 110.51% 123.12% 107.18% 106.03% 95.02% 100.00%
Net Worth 239,805 237,556 231,990 232,325 223,919 223,208 218,309 6.48%
  QoQ % 0.95% 2.40% -0.14% 3.75% 0.32% 2.24% -
  Horiz. % 109.85% 108.82% 106.27% 106.42% 102.57% 102.24% 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 - - 6,778 2,255 - - 6,022 -
  QoQ % 0.00% 0.00% 200.54% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 112.56% 37.45% 0.00% 0.00% 100.00%
Div Payout % - % - % 526.32 % 25.97 % - % - % - % -
  QoQ % 0.00% 0.00% 1,926.65% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 2,026.65% 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 239,805 237,556 231,990 232,325 223,919 223,208 218,309 6.48%
  QoQ % 0.95% 2.40% -0.14% 3.75% 0.32% 2.24% -
  Horiz. % 109.85% 108.82% 106.27% 106.42% 102.57% 102.24% 100.00%
NOSH 75,174 75,176 75,321 75,186 75,140 75,154 75,279 -0.09%
  QoQ % -0.00% -0.19% 0.18% 0.06% -0.02% -0.17% -
  Horiz. % 99.86% 99.86% 100.06% 99.88% 99.82% 99.83% 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 14.82 % 12.22 % 2.29 % 16.38 % 12.86 % 12.41 % -3.66 % -
  QoQ % 21.28% 433.62% -86.02% 27.37% 3.63% 439.07% -
  Horiz. % -404.92% -333.88% -62.57% -447.54% -351.37% -339.07% 100.00%
ROE 3.51 % 2.70 % 0.56 % 3.74 % 2.86 % 2.51 % -0.68 % -
  QoQ % 30.00% 382.14% -85.03% 30.77% 13.94% 469.12% -
  Horiz. % -516.18% -397.06% -82.35% -550.00% -420.59% -369.12% 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 76.55 70.29 70.23 71.56 67.98 60.59 53.79 26.60%
  QoQ % 8.91% 0.09% -1.86% 5.27% 12.20% 12.64% -
  Horiz. % 142.31% 130.67% 130.56% 133.04% 126.38% 112.64% 100.00%
EPS 11.19 8.52 1.71 11.55 8.52 7.45 -1.97 -
  QoQ % 31.34% 398.25% -85.19% 35.56% 14.36% 478.17% -
  Horiz. % -568.02% -432.49% -86.80% -586.29% -432.49% -378.17% 100.00%
DPS 0.00 0.00 9.00 3.00 0.00 0.00 8.00 -
  QoQ % 0.00% 0.00% 200.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 112.50% 37.50% 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 69.61 63.92 63.98 65.08 61.78 55.08 48.98 26.49%
  QoQ % 8.90% -0.09% -1.69% 5.34% 12.16% 12.45% -
  Horiz. % 142.12% 130.50% 130.62% 132.87% 126.13% 112.45% 100.00%
EPS 10.18 7.75 1.56 10.50 7.74 6.77 -1.79 -
  QoQ % 31.35% 396.79% -85.14% 35.66% 14.33% 478.21% -
  Horiz. % -568.72% -432.96% -87.15% -586.59% -432.40% -378.21% 100.00%
DPS 0.00 0.00 8.20 2.73 0.00 0.00 7.28 -
  QoQ % 0.00% 0.00% 200.37% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 112.64% 37.50% 0.00% 0.00% 100.00%
NAPS 2.9007 2.8735 2.8062 2.8102 2.7085 2.6999 2.6407 6.48%
  QoQ % 0.95% 2.40% -0.14% 3.75% 0.32% 2.24% -
  Horiz. % 109.85% 108.82% 106.27% 106.42% 102.57% 102.24% 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 2.73 3.22 3.20 2.57 2.52 2.62 2.97 -5.48%
  QoQ % -15.22% 0.62% 24.51% 1.98% -3.82% -11.78% -
  Horiz. % 91.92% 108.42% 107.74% 86.53% 84.85% 88.22% 100.00%
P/EPS 18.68 26.53 131.58 15.93 20.07 21.34 -81.22 -
  QoQ % -29.59% -79.84% 725.99% -20.63% -5.95% 126.27% -
  Horiz. % -23.00% -32.66% -162.00% -19.61% -24.71% -26.27% 100.00%
EY 5.35 3.77 0.76 6.28 4.98 4.69 -1.23 -
  QoQ % 41.91% 396.05% -87.90% 26.10% 6.18% 481.30% -
  Horiz. % -434.96% -306.50% -61.79% -510.57% -404.88% -381.30% 100.00%
DY 0.00 0.00 4.00 1.63 0.00 0.00 5.00 -
  QoQ % 0.00% 0.00% 145.40% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 80.00% 32.60% 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 2.99 3.20 3.42 2.61 2.65 2.92 2.94 1.13%
  QoQ % -6.56% -6.43% 31.03% -1.51% -9.25% -0.68% -
  Horiz. % 101.70% 108.84% 116.33% 88.78% 90.14% 99.32% 100.00%
P/EPS 20.46 26.41 140.35 16.19 21.13 23.76 -80.20 -
  QoQ % -22.53% -81.18% 766.89% -23.38% -11.07% 129.63% -
  Horiz. % -25.51% -32.93% -175.00% -20.19% -26.35% -29.63% 100.00%
EY 4.89 3.79 0.71 6.18 4.73 4.21 -1.25 -
  QoQ % 29.02% 433.80% -88.51% 30.66% 12.35% 436.80% -
  Horiz. % -391.20% -303.20% -56.80% -494.40% -378.40% -336.80% 100.00%
DY 0.00 0.00 3.75 1.60 0.00 0.00 5.06 -
  QoQ % 0.00% 0.00% 134.38% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 74.11% 31.62% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

270  329  476  1133 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.075+0.02 
 VC 0.09+0.02 
 HIBISCS 0.53+0.025 
 SAPNRG 0.11+0.005 
 MRCB-WB 0.13+0.025 
 HIBISCS-WC 0.155+0.02 
 HSI-H8M 0.325-0.085 
 DGB 0.0250.00 
 ARMADA 0.185+0.01 
 EKOVEST 0.48+0.02 

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