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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Construction Sectors - Big project going to announce soon? PatrickTheBull
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
7. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
8. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
Partners & Brokers