Highlights

[NHFATT] QoQ Quarter Result on 2013-09-30 [#3]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 25-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -30.65%    YoY -     -27.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 56,806 45,951 49,761 51,592 54,937 54,313 54,963 2.23%
  QoQ % 23.62% -7.66% -3.55% -6.09% 1.15% -1.18% -
  Horiz. % 103.35% 83.60% 90.54% 93.87% 99.95% 98.82% 100.00%
PBT 6,109 3,492 2,101 7,427 9,783 8,047 3,327 50.12%
  QoQ % 74.94% 66.21% -71.71% -24.08% 21.57% 141.87% -
  Horiz. % 183.62% 104.96% 63.15% 223.23% 294.05% 241.87% 100.00%
Tax -637 -1,012 -2,150 -1,922 -1,845 -1,292 -1,738 -48.88%
  QoQ % 37.06% 52.93% -11.86% -4.17% -42.80% 25.66% -
  Horiz. % 36.65% 58.23% 123.71% 110.59% 106.16% 74.34% 100.00%
NP 5,472 2,480 -49 5,505 7,938 6,755 1,589 128.56%
  QoQ % 120.65% 5,161.22% -100.89% -30.65% 17.51% 325.11% -
  Horiz. % 344.37% 156.07% -3.08% 346.44% 499.56% 425.11% 100.00%
NP to SH 5,472 2,480 -49 5,505 7,938 6,755 1,589 128.56%
  QoQ % 120.65% 5,161.22% -100.89% -30.65% 17.51% 325.11% -
  Horiz. % 344.37% 156.07% -3.08% 346.44% 499.56% 425.11% 100.00%
Tax Rate 10.43 % 28.98 % 102.33 % 25.88 % 18.86 % 16.06 % 52.24 % -65.94%
  QoQ % -64.01% -71.68% 295.40% 37.22% 17.43% -69.26% -
  Horiz. % 19.97% 55.47% 195.88% 49.54% 36.10% 30.74% 100.00%
Total Cost 51,334 43,471 49,810 46,087 46,999 47,558 53,374 -2.57%
  QoQ % 18.09% -12.73% 8.08% -1.94% -1.18% -10.90% -
  Horiz. % 96.18% 81.45% 93.32% 86.35% 88.06% 89.10% 100.00%
Net Worth 317,914 314,907 313,404 315,659 317,914 309,646 303,280 3.20%
  QoQ % 0.95% 0.48% -0.71% -0.71% 2.67% 2.10% -
  Horiz. % 104.82% 103.83% 103.34% 104.08% 104.82% 102.10% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 6,764 2,254 - - 7,525 -
  QoQ % 0.00% 0.00% 200.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 89.88% 29.96% 0.00% 0.00% 100.00%
Div Payout % - % - % - % 40.96 % - % - % 473.60 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 8.65% 0.00% 0.00% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 317,914 314,907 313,404 315,659 317,914 309,646 303,280 3.20%
  QoQ % 0.95% 0.48% -0.71% -0.71% 2.67% 2.10% -
  Horiz. % 104.82% 103.83% 103.34% 104.08% 104.82% 102.10% 100.00%
NOSH 75,157 75,157 75,157 75,157 75,157 75,157 75,255 -0.09%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.13% -
  Horiz. % 99.87% 99.87% 99.87% 99.87% 99.87% 99.87% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 9.63 % 5.40 % -0.10 % 10.67 % 14.45 % 12.44 % 2.89 % 123.59%
  QoQ % 78.33% 5,500.00% -100.94% -26.16% 16.16% 330.45% -
  Horiz. % 333.22% 186.85% -3.46% 369.20% 500.00% 430.45% 100.00%
ROE 1.72 % 0.79 % -0.02 % 1.74 % 2.50 % 2.18 % 0.52 % 122.49%
  QoQ % 117.72% 4,050.00% -101.15% -30.40% 14.68% 319.23% -
  Horiz. % 330.77% 151.92% -3.85% 334.62% 480.77% 419.23% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 75.58 61.14 66.21 68.65 73.10 72.27 73.03 2.32%
  QoQ % 23.62% -7.66% -3.55% -6.09% 1.15% -1.04% -
  Horiz. % 103.49% 83.72% 90.66% 94.00% 100.10% 98.96% 100.00%
EPS 7.28 3.30 -0.07 7.32 10.56 8.99 2.11 128.85%
  QoQ % 120.61% 4,814.29% -100.96% -30.68% 17.46% 326.07% -
  Horiz. % 345.02% 156.40% -3.32% 346.92% 500.47% 426.07% 100.00%
DPS 0.00 0.00 9.00 3.00 0.00 0.00 10.00 -
  QoQ % 0.00% 0.00% 200.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 90.00% 30.00% 0.00% 0.00% 100.00%
NAPS 4.2300 4.1900 4.1700 4.2000 4.2300 4.1200 4.0300 3.29%
  QoQ % 0.95% 0.48% -0.71% -0.71% 2.67% 2.23% -
  Horiz. % 104.96% 103.97% 103.47% 104.22% 104.96% 102.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 68.71 55.58 60.19 62.41 66.45 65.70 66.48 2.23%
  QoQ % 23.62% -7.66% -3.56% -6.08% 1.14% -1.17% -
  Horiz. % 103.35% 83.60% 90.54% 93.88% 99.95% 98.83% 100.00%
EPS 6.62 3.00 -0.06 6.66 9.60 8.17 1.92 128.75%
  QoQ % 120.67% 5,100.00% -100.90% -30.63% 17.50% 325.52% -
  Horiz. % 344.79% 156.25% -3.12% 346.88% 500.00% 425.52% 100.00%
DPS 0.00 0.00 8.18 2.73 0.00 0.00 9.10 -
  QoQ % 0.00% 0.00% 199.63% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 89.89% 30.00% 0.00% 0.00% 100.00%
NAPS 3.8455 3.8091 3.7909 3.8182 3.8455 3.7455 3.6685 3.20%
  QoQ % 0.96% 0.48% -0.71% -0.71% 2.67% 2.10% -
  Horiz. % 104.82% 103.83% 103.34% 104.08% 104.82% 102.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.8000 2.7700 2.8800 2.8500 2.9000 2.3000 2.3400 -
P/RPS 3.70 4.53 4.35 4.15 3.97 3.18 3.20 10.19%
  QoQ % -18.32% 4.14% 4.82% 4.53% 24.84% -0.62% -
  Horiz. % 115.62% 141.56% 135.94% 129.69% 124.06% 99.38% 100.00%
P/EPS 38.46 83.95 -4,417.39 38.91 27.46 25.59 110.82 -50.71%
  QoQ % -54.19% 101.90% -11,452.84% 41.70% 7.31% -76.91% -
  Horiz. % 34.70% 75.75% -3,986.09% 35.11% 24.78% 23.09% 100.00%
EY 2.60 1.19 -0.02 2.57 3.64 3.91 0.90 103.23%
  QoQ % 118.49% 6,050.00% -100.78% -29.40% -6.91% 334.44% -
  Horiz. % 288.89% 132.22% -2.22% 285.56% 404.44% 434.44% 100.00%
DY 0.00 0.00 3.13 1.05 0.00 0.00 4.27 -
  QoQ % 0.00% 0.00% 198.10% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 73.30% 24.59% 0.00% 0.00% 100.00%
P/NAPS 0.66 0.66 0.69 0.68 0.69 0.56 0.58 9.02%
  QoQ % 0.00% -4.35% 1.47% -1.45% 23.21% -3.45% -
  Horiz. % 113.79% 113.79% 118.97% 117.24% 118.97% 96.55% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 29/05/14 26/02/14 25/11/13 28/08/13 02/05/13 26/02/13 -
Price 2.7700 2.8300 2.7300 3.0500 2.7300 2.4500 2.3600 -
P/RPS 3.66 4.63 4.12 4.44 3.73 3.39 3.23 8.71%
  QoQ % -20.95% 12.38% -7.21% 19.03% 10.03% 4.95% -
  Horiz. % 113.31% 143.34% 127.55% 137.46% 115.48% 104.95% 100.00%
P/EPS 38.05 85.76 -4,187.32 41.64 25.85 27.26 111.77 -51.34%
  QoQ % -55.63% 102.05% -10,156.00% 61.08% -5.17% -75.61% -
  Horiz. % 34.04% 76.73% -3,746.37% 37.26% 23.13% 24.39% 100.00%
EY 2.63 1.17 -0.02 2.40 3.87 3.67 0.89 106.33%
  QoQ % 124.79% 5,950.00% -100.83% -37.98% 5.45% 312.36% -
  Horiz. % 295.51% 131.46% -2.25% 269.66% 434.83% 412.36% 100.00%
DY 0.00 0.00 3.30 0.98 0.00 0.00 4.24 -
  QoQ % 0.00% 0.00% 236.73% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 77.83% 23.11% 0.00% 0.00% 100.00%
P/NAPS 0.65 0.68 0.65 0.73 0.65 0.59 0.59 6.69%
  QoQ % -4.41% 4.62% -10.96% 12.31% 10.17% 0.00% -
  Horiz. % 110.17% 115.25% 110.17% 123.73% 110.17% 100.00% 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.
 


 

389  353  519  737 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 GPACKET-WB 0.315+0.02 
 ARMADA 0.415+0.03 
 SAPNRG 0.265-0.005 
 ISTONE 0.225+0.03 
 HSI-C7F 0.3150.00 
 ANZO 0.0250.00 
 AME 1.55+0.27 
 HSI-H8B 0.245-0.03 
 OPCOM 0.815+0.04 
Partners & Brokers