Highlights

[NHFATT] QoQ Quarter Result on 2012-12-31 [#4]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 26-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -79.15%    YoY -     209.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 51,592 54,937 54,313 54,963 53,864 54,622 54,018 -3.01%
  QoQ % -6.09% 1.15% -1.18% 2.04% -1.39% 1.12% -
  Horiz. % 95.51% 101.70% 100.55% 101.75% 99.71% 101.12% 100.00%
PBT 7,427 9,783 8,047 3,327 8,837 9,835 5,670 19.70%
  QoQ % -24.08% 21.57% 141.87% -62.35% -10.15% 73.46% -
  Horiz. % 130.99% 172.54% 141.92% 58.68% 155.86% 173.46% 100.00%
Tax -1,922 -1,845 -1,292 -1,738 -1,215 -378 -1,575 14.18%
  QoQ % -4.17% -42.80% 25.66% -43.05% -221.43% 76.00% -
  Horiz. % 122.03% 117.14% 82.03% 110.35% 77.14% 24.00% 100.00%
NP 5,505 7,938 6,755 1,589 7,622 9,457 4,095 21.78%
  QoQ % -30.65% 17.51% 325.11% -79.15% -19.40% 130.94% -
  Horiz. % 134.43% 193.85% 164.96% 38.80% 186.13% 230.94% 100.00%
NP to SH 5,505 7,938 6,755 1,589 7,622 9,457 4,095 21.78%
  QoQ % -30.65% 17.51% 325.11% -79.15% -19.40% 130.94% -
  Horiz. % 134.43% 193.85% 164.96% 38.80% 186.13% 230.94% 100.00%
Tax Rate 25.88 % 18.86 % 16.06 % 52.24 % 13.75 % 3.84 % 27.78 % -4.61%
  QoQ % 37.22% 17.43% -69.26% 279.93% 258.07% -86.18% -
  Horiz. % 93.16% 67.89% 57.81% 188.05% 49.50% 13.82% 100.00%
Total Cost 46,087 46,999 47,558 53,374 46,242 45,165 49,923 -5.19%
  QoQ % -1.94% -1.18% -10.90% 15.42% 2.38% -9.53% -
  Horiz. % 92.32% 94.14% 95.26% 106.91% 92.63% 90.47% 100.00%
Net Worth 315,659 317,914 309,646 303,280 303,634 302,882 293,112 5.06%
  QoQ % -0.71% 2.67% 2.10% -0.12% 0.25% 3.33% -
  Horiz. % 107.69% 108.46% 105.64% 103.47% 103.59% 103.33% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 2,254 - - 7,525 2,254 - - -
  QoQ % 0.00% 0.00% 0.00% 233.77% 0.00% 0.00% -
  Horiz. % 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% 1,501.08% 0.00% 0.00% -
  Horiz. % 138.47% 0.00% 0.00% 1,601.08% 100.00% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 315,659 317,914 309,646 303,280 303,634 302,882 293,112 5.06%
  QoQ % -0.71% 2.67% 2.10% -0.12% 0.25% 3.33% -
  Horiz. % 107.69% 108.46% 105.64% 103.47% 103.59% 103.33% 100.00%
NOSH 75,157 75,157 75,157 75,255 75,157 75,157 75,157 -
  QoQ % 0.00% 0.00% -0.13% 0.13% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.13% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 10.67 % 14.45 % 12.44 % 2.89 % 14.15 % 17.31 % 7.58 % 25.58%
  QoQ % -26.16% 16.16% 330.45% -79.58% -18.26% 128.36% -
  Horiz. % 140.77% 190.63% 164.12% 38.13% 186.68% 228.36% 100.00%
ROE 1.74 % 2.50 % 2.18 % 0.52 % 2.51 % 3.12 % 1.40 % 15.58%
  QoQ % -30.40% 14.68% 319.23% -79.28% -19.55% 122.86% -
  Horiz. % 124.29% 178.57% 155.71% 37.14% 179.29% 222.86% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 68.65 73.10 72.27 73.03 71.67 72.68 71.87 -3.01%
  QoQ % -6.09% 1.15% -1.04% 1.90% -1.39% 1.13% -
  Horiz. % 95.52% 101.71% 100.56% 101.61% 99.72% 101.13% 100.00%
EPS 7.32 10.56 8.99 2.11 10.14 12.58 5.45 21.71%
  QoQ % -30.68% 17.46% 326.07% -79.19% -19.40% 130.83% -
  Horiz. % 134.31% 193.76% 164.95% 38.72% 186.06% 230.83% 100.00%
DPS 3.00 0.00 0.00 10.00 3.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 233.33% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 333.33% 100.00% - -
NAPS 4.2000 4.2300 4.1200 4.0300 4.0400 4.0300 3.9000 5.06%
  QoQ % -0.71% 2.67% 2.23% -0.25% 0.25% 3.33% -
  Horiz. % 107.69% 108.46% 105.64% 103.33% 103.59% 103.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 62.41 66.45 65.70 66.48 65.15 66.07 65.34 -3.01%
  QoQ % -6.08% 1.14% -1.17% 2.04% -1.39% 1.12% -
  Horiz. % 95.52% 101.70% 100.55% 101.74% 99.71% 101.12% 100.00%
EPS 6.66 9.60 8.17 1.92 9.22 11.44 4.95 21.85%
  QoQ % -30.63% 17.50% 325.52% -79.18% -19.41% 131.11% -
  Horiz. % 134.55% 193.94% 165.05% 38.79% 186.26% 231.11% 100.00%
DPS 2.73 0.00 0.00 9.10 2.73 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 233.33% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 333.33% 100.00% - -
NAPS 3.8182 3.8455 3.7455 3.6685 3.6728 3.6637 3.5455 5.06%
  QoQ % -0.71% 2.67% 2.10% -0.12% 0.25% 3.33% -
  Horiz. % 107.69% 108.46% 105.64% 103.47% 103.59% 103.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.8500 2.9000 2.3000 2.3400 2.3500 2.2500 2.4400 -
P/RPS 4.15 3.97 3.18 3.20 3.28 3.10 3.39 14.42%
  QoQ % 4.53% 24.84% -0.62% -2.44% 5.81% -8.55% -
  Horiz. % 122.42% 117.11% 93.81% 94.40% 96.76% 91.45% 100.00%
P/EPS 38.91 27.46 25.59 110.82 23.17 17.88 44.78 -8.93%
  QoQ % 41.70% 7.31% -76.91% 378.29% 29.59% -60.07% -
  Horiz. % 86.89% 61.32% 57.15% 247.48% 51.74% 39.93% 100.00%
EY 2.57 3.64 3.91 0.90 4.32 5.59 2.23 9.91%
  QoQ % -29.40% -6.91% 334.44% -79.17% -22.72% 150.67% -
  Horiz. % 115.25% 163.23% 175.34% 40.36% 193.72% 250.67% 100.00%
DY 1.05 0.00 0.00 4.27 1.28 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 233.59% 0.00% 0.00% -
  Horiz. % 82.03% 0.00% 0.00% 333.59% 100.00% - -
P/NAPS 0.68 0.69 0.56 0.58 0.58 0.56 0.63 5.22%
  QoQ % -1.45% 23.21% -3.45% 0.00% 3.57% -11.11% -
  Horiz. % 107.94% 109.52% 88.89% 92.06% 92.06% 88.89% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 28/08/13 02/05/13 26/02/13 20/11/12 02/08/12 03/05/12 -
Price 3.0500 2.7300 2.4500 2.3600 2.3300 2.3300 2.4000 -
P/RPS 4.44 3.73 3.39 3.23 3.25 3.21 3.34 20.88%
  QoQ % 19.03% 10.03% 4.95% -0.62% 1.25% -3.89% -
  Horiz. % 132.93% 111.68% 101.50% 96.71% 97.31% 96.11% 100.00%
P/EPS 41.64 25.85 27.26 111.77 22.98 18.52 44.05 -3.68%
  QoQ % 61.08% -5.17% -75.61% 386.38% 24.08% -57.96% -
  Horiz. % 94.53% 58.68% 61.88% 253.73% 52.17% 42.04% 100.00%
EY 2.40 3.87 3.67 0.89 4.35 5.40 2.27 3.78%
  QoQ % -37.98% 5.45% 312.36% -79.54% -19.44% 137.89% -
  Horiz. % 105.73% 170.48% 161.67% 39.21% 191.63% 237.89% 100.00%
DY 0.98 0.00 0.00 4.24 1.29 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 228.68% 0.00% 0.00% -
  Horiz. % 75.97% 0.00% 0.00% 328.68% 100.00% - -
P/NAPS 0.73 0.65 0.59 0.59 0.58 0.58 0.62 11.49%
  QoQ % 12.31% 10.17% 0.00% 1.72% 0.00% -6.45% -
  Horiz. % 117.74% 104.84% 95.16% 95.16% 93.55% 93.55% 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
 
 

377  525  583 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 ITRONIC 0.27+0.03 
 BORNOIL 0.04+0.005 
 MMAG 0.18-0.005 
 FINTEC 0.0350.00 
 FOCUS 0.035-0.005 
 MPAY 0.265+0.015 
 EAH 0.0250.00 
 DNEX 0.83-0.03 
 KOMARK 0.13-0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS