Highlights

[NHFATT] QoQ Quarter Result on 2010-03-31 [#1]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 13-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     397.28%    YoY -     14.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 55,309 56,771 57,548 52,845 52,895 53,806 51,077 5.43%
  QoQ % -2.58% -1.35% 8.90% -0.09% -1.69% 5.34% -
  Horiz. % 108.29% 111.15% 112.67% 103.46% 103.56% 105.34% 100.00%
PBT 7,893 7,406 8,815 7,190 2,495 9,916 7,423 4.17%
  QoQ % 6.58% -15.98% 22.60% 188.18% -74.84% 33.58% -
  Horiz. % 106.33% 99.77% 118.75% 96.86% 33.61% 133.58% 100.00%
Tax -1,443 -1,199 -289 -734 -1,284 -1,102 -855 41.62%
  QoQ % -20.35% -314.88% 60.63% 42.83% -16.52% -28.89% -
  Horiz. % 168.77% 140.23% 33.80% 85.85% 150.18% 128.89% 100.00%
NP 6,450 6,207 8,526 6,456 1,211 8,814 6,568 -1.20%
  QoQ % 3.91% -27.20% 32.06% 433.11% -86.26% 34.20% -
  Horiz. % 98.20% 94.50% 129.81% 98.29% 18.44% 134.20% 100.00%
NP to SH 6,348 6,089 8,412 6,405 1,288 8,684 6,402 -0.56%
  QoQ % 4.25% -27.62% 31.33% 397.28% -85.17% 35.65% -
  Horiz. % 99.16% 95.11% 131.40% 100.05% 20.12% 135.65% 100.00%
Tax Rate 18.28 % 16.19 % 3.28 % 10.21 % 51.46 % 11.11 % 11.52 % 35.93%
  QoQ % 12.91% 393.60% -67.87% -80.16% 363.19% -3.56% -
  Horiz. % 158.68% 140.54% 28.47% 88.63% 446.70% 96.44% 100.00%
Total Cost 48,859 50,564 49,022 46,389 51,684 44,992 44,509 6.40%
  QoQ % -3.37% 3.15% 5.68% -10.24% 14.87% 1.09% -
  Horiz. % 109.77% 113.60% 110.14% 104.22% 116.12% 101.09% 100.00%
Net Worth 249,412 245,815 239,805 237,556 231,990 232,325 223,919 7.43%
  QoQ % 1.46% 2.51% 0.95% 2.40% -0.14% 3.75% -
  Horiz. % 111.38% 109.78% 107.09% 106.09% 103.60% 103.75% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 7,512 2,255 - - 6,778 2,255 - -
  QoQ % 233.12% 0.00% 0.00% 0.00% 200.54% 0.00% -
  Horiz. % 333.06% 99.98% 0.00% 0.00% 300.54% 100.00% -
Div Payout % 118.34 % 37.04 % - % - % 526.32 % 25.97 % - % -
  QoQ % 219.49% 0.00% 0.00% 0.00% 1,926.65% 0.00% -
  Horiz. % 455.68% 142.63% 0.00% 0.00% 2,026.65% 100.00% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 249,412 245,815 239,805 237,556 231,990 232,325 223,919 7.43%
  QoQ % 1.46% 2.51% 0.95% 2.40% -0.14% 3.75% -
  Horiz. % 111.38% 109.78% 107.09% 106.09% 103.60% 103.75% 100.00%
NOSH 75,124 75,172 75,174 75,176 75,321 75,186 75,140 -0.01%
  QoQ % -0.06% -0.00% -0.00% -0.19% 0.18% 0.06% -
  Horiz. % 99.98% 100.04% 100.04% 100.05% 100.24% 100.06% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.66 % 10.93 % 14.82 % 12.22 % 2.29 % 16.38 % 12.86 % -6.31%
  QoQ % 6.68% -26.25% 21.28% 433.62% -86.02% 27.37% -
  Horiz. % 90.67% 84.99% 115.24% 95.02% 17.81% 127.37% 100.00%
ROE 2.55 % 2.48 % 3.51 % 2.70 % 0.56 % 3.74 % 2.86 % -7.34%
  QoQ % 2.82% -29.34% 30.00% 382.14% -85.03% 30.77% -
  Horiz. % 89.16% 86.71% 122.73% 94.41% 19.58% 130.77% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 73.62 75.52 76.55 70.29 70.23 71.56 67.98 5.44%
  QoQ % -2.52% -1.35% 8.91% 0.09% -1.86% 5.27% -
  Horiz. % 108.30% 111.09% 112.61% 103.40% 103.31% 105.27% 100.00%
EPS 8.45 8.10 11.19 8.52 1.71 11.55 8.52 -0.55%
  QoQ % 4.32% -27.61% 31.34% 398.25% -85.19% 35.56% -
  Horiz. % 99.18% 95.07% 131.34% 100.00% 20.07% 135.56% 100.00%
DPS 10.00 3.00 0.00 0.00 9.00 3.00 0.00 -
  QoQ % 233.33% 0.00% 0.00% 0.00% 200.00% 0.00% -
  Horiz. % 333.33% 100.00% 0.00% 0.00% 300.00% 100.00% -
NAPS 3.3200 3.2700 3.1900 3.1600 3.0800 3.0900 2.9800 7.45%
  QoQ % 1.53% 2.51% 0.95% 2.60% -0.32% 3.69% -
  Horiz. % 111.41% 109.73% 107.05% 106.04% 103.36% 103.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 66.90 68.67 69.61 63.92 63.98 65.08 61.78 5.44%
  QoQ % -2.58% -1.35% 8.90% -0.09% -1.69% 5.34% -
  Horiz. % 108.29% 111.15% 112.67% 103.46% 103.56% 105.34% 100.00%
EPS 7.68 7.37 10.18 7.75 1.56 10.50 7.74 -0.52%
  QoQ % 4.21% -27.60% 31.35% 396.79% -85.14% 35.66% -
  Horiz. % 99.22% 95.22% 131.52% 100.13% 20.16% 135.66% 100.00%
DPS 9.09 2.73 0.00 0.00 8.20 2.73 0.00 -
  QoQ % 232.97% 0.00% 0.00% 0.00% 200.37% 0.00% -
  Horiz. % 332.97% 100.00% 0.00% 0.00% 300.37% 100.00% -
NAPS 3.0169 2.9734 2.9007 2.8735 2.8062 2.8102 2.7085 7.43%
  QoQ % 1.46% 2.51% 0.95% 2.40% -0.14% 3.75% -
  Horiz. % 111.39% 109.78% 107.10% 106.09% 103.61% 103.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.3000 2.3200 2.0900 2.2600 2.2500 1.8400 1.7100 -
P/RPS 3.12 3.07 2.73 3.22 3.20 2.57 2.52 15.26%
  QoQ % 1.63% 12.45% -15.22% 0.62% 24.51% 1.98% -
  Horiz. % 123.81% 121.83% 108.33% 127.78% 126.98% 101.98% 100.00%
P/EPS 27.22 28.64 18.68 26.53 131.58 15.93 20.07 22.46%
  QoQ % -4.96% 53.32% -29.59% -79.84% 725.99% -20.63% -
  Horiz. % 135.63% 142.70% 93.07% 132.19% 655.61% 79.37% 100.00%
EY 3.67 3.49 5.35 3.77 0.76 6.28 4.98 -18.37%
  QoQ % 5.16% -34.77% 41.91% 396.05% -87.90% 26.10% -
  Horiz. % 73.69% 70.08% 107.43% 75.70% 15.26% 126.10% 100.00%
DY 4.35 1.29 0.00 0.00 4.00 1.63 0.00 -
  QoQ % 237.21% 0.00% 0.00% 0.00% 145.40% 0.00% -
  Horiz. % 266.87% 79.14% 0.00% 0.00% 245.40% 100.00% -
P/NAPS 0.69 0.71 0.66 0.72 0.73 0.60 0.57 13.54%
  QoQ % -2.82% 7.58% -8.33% -1.37% 21.67% 5.26% -
  Horiz. % 121.05% 124.56% 115.79% 126.32% 128.07% 105.26% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 28/10/10 29/07/10 13/05/10 25/02/10 28/10/09 23/07/09 -
Price 2.3000 2.4400 2.2900 2.2500 2.4000 1.8700 1.8000 -
P/RPS 3.12 3.23 2.99 3.20 3.42 2.61 2.65 11.47%
  QoQ % -3.41% 8.03% -6.56% -6.43% 31.03% -1.51% -
  Horiz. % 117.74% 121.89% 112.83% 120.75% 129.06% 98.49% 100.00%
P/EPS 27.22 30.12 20.46 26.41 140.35 16.19 21.13 18.34%
  QoQ % -9.63% 47.21% -22.53% -81.18% 766.89% -23.38% -
  Horiz. % 128.82% 142.55% 96.83% 124.99% 664.22% 76.62% 100.00%
EY 3.67 3.32 4.89 3.79 0.71 6.18 4.73 -15.52%
  QoQ % 10.54% -32.11% 29.02% 433.80% -88.51% 30.66% -
  Horiz. % 77.59% 70.19% 103.38% 80.13% 15.01% 130.66% 100.00%
DY 4.35 1.23 0.00 0.00 3.75 1.60 0.00 -
  QoQ % 253.66% 0.00% 0.00% 0.00% 134.38% 0.00% -
  Horiz. % 271.88% 76.88% 0.00% 0.00% 234.38% 100.00% -
P/NAPS 0.69 0.75 0.72 0.71 0.78 0.61 0.60 9.74%
  QoQ % -8.00% 4.17% 1.41% -8.97% 27.87% 1.67% -
  Horiz. % 115.00% 125.00% 120.00% 118.33% 130.00% 101.67% 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.
 


 

715  145  465  678 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.06+0.01 
 AVI 0.16+0.005 
 SAPNRG 0.225-0.005 
 HSI-C7V 0.265+0.01 
 DGB 0.055+0.01 
 MYEG 1.23+0.01 
 MTOUCHE 0.160.00 
 XDL 0.1650.00 
 KRONO 0.765-0.055 
 PWRWELL 0.375+0.02 

TOP ARTICLES

1. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
2. How Mahathir Killed 3 Birds With One Stone : Out-Smarted Everyone & Out-Moved Everyone – Anwar , DAP & Amanah Checkmated save malaysia!!!
3. New Twist : Azmin To Lose His Head, Muhyiddin Yassin Also At Risk By Syed Akbar Ali save malaysia!!!
4. Dr Mahathir - The crooks, kleptocrats, the OKTs and the generally corrupt are not welcome By KADIR JASIN save malaysia!!!
5. Icon Offshore , My Idol OOI TEK BEE 2020 Speculation! JUST HOOT DON'T ASK sinapore
6. Malaysia's Meltdown Moment - The INSIDE STORY by Sarawak Report save malaysia!!!
7. CMO: Sarawak CM never made any agreement with Umno, PAS to form federal government save malaysia!!!
8. Langsung dari Istana Negara - Agong to interview each MP to determine who commands majority save malaysia!!!
Partners & Brokers