Highlights

[NHFATT] QoQ Quarter Result on 2009-12-31 [#4]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -85.17%    YoY -     186.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 56,771 57,548 52,845 52,895 53,806 51,077 45,537 15.82%
  QoQ % -1.35% 8.90% -0.09% -1.69% 5.34% 12.17% -
  Horiz. % 124.67% 126.38% 116.05% 116.16% 118.16% 112.17% 100.00%
PBT 7,406 8,815 7,190 2,495 9,916 7,423 5,895 16.41%
  QoQ % -15.98% 22.60% 188.18% -74.84% 33.58% 25.92% -
  Horiz. % 125.63% 149.53% 121.97% 42.32% 168.21% 125.92% 100.00%
Tax -1,199 -289 -734 -1,284 -1,102 -855 -243 189.55%
  QoQ % -314.88% 60.63% 42.83% -16.52% -28.89% -251.85% -
  Horiz. % 493.42% 118.93% 302.06% 528.40% 453.50% 351.85% 100.00%
NP 6,207 8,526 6,456 1,211 8,814 6,568 5,652 6.44%
  QoQ % -27.20% 32.06% 433.11% -86.26% 34.20% 16.21% -
  Horiz. % 109.82% 150.85% 114.23% 21.43% 155.94% 116.21% 100.00%
NP to SH 6,089 8,412 6,405 1,288 8,684 6,402 5,599 5.75%
  QoQ % -27.62% 31.33% 397.28% -85.17% 35.65% 14.34% -
  Horiz. % 108.75% 150.24% 114.40% 23.00% 155.10% 114.34% 100.00%
Tax Rate 16.19 % 3.28 % 10.21 % 51.46 % 11.11 % 11.52 % 4.12 % 148.81%
  QoQ % 393.60% -67.87% -80.16% 363.19% -3.56% 179.61% -
  Horiz. % 392.96% 79.61% 247.82% 1,249.03% 269.66% 279.61% 100.00%
Total Cost 50,564 49,022 46,389 51,684 44,992 44,509 39,885 17.12%
  QoQ % 3.15% 5.68% -10.24% 14.87% 1.09% 11.59% -
  Horiz. % 126.77% 122.91% 116.31% 129.58% 112.80% 111.59% 100.00%
Net Worth 245,815 239,805 237,556 231,990 232,325 223,919 223,208 6.64%
  QoQ % 2.51% 0.95% 2.40% -0.14% 3.75% 0.32% -
  Horiz. % 110.13% 107.44% 106.43% 103.93% 104.08% 100.32% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 2,255 - - 6,778 2,255 - - -
  QoQ % 0.00% 0.00% 0.00% 200.54% 0.00% 0.00% -
  Horiz. % 99.98% 0.00% 0.00% 300.54% 100.00% - -
Div Payout % 37.04 % - % - % 526.32 % 25.97 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 1,926.65% 0.00% 0.00% -
  Horiz. % 142.63% 0.00% 0.00% 2,026.65% 100.00% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 245,815 239,805 237,556 231,990 232,325 223,919 223,208 6.64%
  QoQ % 2.51% 0.95% 2.40% -0.14% 3.75% 0.32% -
  Horiz. % 110.13% 107.44% 106.43% 103.93% 104.08% 100.32% 100.00%
NOSH 75,172 75,174 75,176 75,321 75,186 75,140 75,154 0.02%
  QoQ % -0.00% -0.00% -0.19% 0.18% 0.06% -0.02% -
  Horiz. % 100.02% 100.03% 100.03% 100.22% 100.04% 99.98% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.93 % 14.82 % 12.22 % 2.29 % 16.38 % 12.86 % 12.41 % -8.11%
  QoQ % -26.25% 21.28% 433.62% -86.02% 27.37% 3.63% -
  Horiz. % 88.07% 119.42% 98.47% 18.45% 131.99% 103.63% 100.00%
ROE 2.48 % 3.51 % 2.70 % 0.56 % 3.74 % 2.86 % 2.51 % -0.80%
  QoQ % -29.34% 30.00% 382.14% -85.03% 30.77% 13.94% -
  Horiz. % 98.80% 139.84% 107.57% 22.31% 149.00% 113.94% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 75.52 76.55 70.29 70.23 71.56 67.98 60.59 15.80%
  QoQ % -1.35% 8.91% 0.09% -1.86% 5.27% 12.20% -
  Horiz. % 124.64% 126.34% 116.01% 115.91% 118.11% 112.20% 100.00%
EPS 8.10 11.19 8.52 1.71 11.55 8.52 7.45 5.73%
  QoQ % -27.61% 31.34% 398.25% -85.19% 35.56% 14.36% -
  Horiz. % 108.72% 150.20% 114.36% 22.95% 155.03% 114.36% 100.00%
DPS 3.00 0.00 0.00 9.00 3.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 200.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 300.00% 100.00% - -
NAPS 3.2700 3.1900 3.1600 3.0800 3.0900 2.9800 2.9700 6.62%
  QoQ % 2.51% 0.95% 2.60% -0.32% 3.69% 0.34% -
  Horiz. % 110.10% 107.41% 106.40% 103.70% 104.04% 100.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 68.67 69.61 63.92 63.98 65.08 61.78 55.08 15.82%
  QoQ % -1.35% 8.90% -0.09% -1.69% 5.34% 12.16% -
  Horiz. % 124.67% 126.38% 116.05% 116.16% 118.16% 112.16% 100.00%
EPS 7.37 10.18 7.75 1.56 10.50 7.74 6.77 5.82%
  QoQ % -27.60% 31.35% 396.79% -85.14% 35.66% 14.33% -
  Horiz. % 108.86% 150.37% 114.48% 23.04% 155.10% 114.33% 100.00%
DPS 2.73 0.00 0.00 8.20 2.73 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 200.37% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 300.37% 100.00% - -
NAPS 2.9734 2.9007 2.8735 2.8062 2.8102 2.7085 2.6999 6.64%
  QoQ % 2.51% 0.95% 2.40% -0.14% 3.75% 0.32% -
  Horiz. % 110.13% 107.44% 106.43% 103.94% 104.09% 100.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.3200 2.0900 2.2600 2.2500 1.8400 1.7100 1.5900 -
P/RPS 3.07 2.73 3.22 3.20 2.57 2.52 2.62 11.13%
  QoQ % 12.45% -15.22% 0.62% 24.51% 1.98% -3.82% -
  Horiz. % 117.18% 104.20% 122.90% 122.14% 98.09% 96.18% 100.00%
P/EPS 28.64 18.68 26.53 131.58 15.93 20.07 21.34 21.65%
  QoQ % 53.32% -29.59% -79.84% 725.99% -20.63% -5.95% -
  Horiz. % 134.21% 87.54% 124.32% 616.59% 74.65% 94.05% 100.00%
EY 3.49 5.35 3.77 0.76 6.28 4.98 4.69 -17.87%
  QoQ % -34.77% 41.91% 396.05% -87.90% 26.10% 6.18% -
  Horiz. % 74.41% 114.07% 80.38% 16.20% 133.90% 106.18% 100.00%
DY 1.29 0.00 0.00 4.00 1.63 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 145.40% 0.00% 0.00% -
  Horiz. % 79.14% 0.00% 0.00% 245.40% 100.00% - -
P/NAPS 0.71 0.66 0.72 0.73 0.60 0.57 0.54 20.00%
  QoQ % 7.58% -8.33% -1.37% 21.67% 5.26% 5.56% -
  Horiz. % 131.48% 122.22% 133.33% 135.19% 111.11% 105.56% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 28/10/10 29/07/10 13/05/10 25/02/10 28/10/09 23/07/09 14/05/09 -
Price 2.4400 2.2900 2.2500 2.4000 1.8700 1.8000 1.7700 -
P/RPS 3.23 2.99 3.20 3.42 2.61 2.65 2.92 6.95%
  QoQ % 8.03% -6.56% -6.43% 31.03% -1.51% -9.25% -
  Horiz. % 110.62% 102.40% 109.59% 117.12% 89.38% 90.75% 100.00%
P/EPS 30.12 20.46 26.41 140.35 16.19 21.13 23.76 17.11%
  QoQ % 47.21% -22.53% -81.18% 766.89% -23.38% -11.07% -
  Horiz. % 126.77% 86.11% 111.15% 590.70% 68.14% 88.93% 100.00%
EY 3.32 4.89 3.79 0.71 6.18 4.73 4.21 -14.63%
  QoQ % -32.11% 29.02% 433.80% -88.51% 30.66% 12.35% -
  Horiz. % 78.86% 116.15% 90.02% 16.86% 146.79% 112.35% 100.00%
DY 1.23 0.00 0.00 3.75 1.60 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 134.38% 0.00% 0.00% -
  Horiz. % 76.88% 0.00% 0.00% 234.38% 100.00% - -
P/NAPS 0.75 0.72 0.71 0.78 0.61 0.60 0.60 16.02%
  QoQ % 4.17% 1.41% -8.97% 27.87% 1.67% 0.00% -
  Horiz. % 125.00% 120.00% 118.33% 130.00% 101.67% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers