Highlights

[NHFATT] QoQ Quarter Result on 2012-03-31 [#1]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 03-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     382.80%    YoY -     -42.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 54,963 53,864 54,622 54,018 51,772 50,755 59,333 -4.95%
  QoQ % 2.04% -1.39% 1.12% 4.34% 2.00% -14.46% -
  Horiz. % 92.63% 90.78% 92.06% 91.04% 87.26% 85.54% 100.00%
PBT 3,327 8,837 9,835 5,670 1,798 8,106 8,146 -44.80%
  QoQ % -62.35% -10.15% 73.46% 215.35% -77.82% -0.49% -
  Horiz. % 40.84% 108.48% 120.73% 69.60% 22.07% 99.51% 100.00%
Tax -1,738 -1,215 -378 -1,575 -3,246 -1,065 -995 44.79%
  QoQ % -43.05% -221.43% 76.00% 51.48% -204.79% -7.04% -
  Horiz. % 174.67% 122.11% 37.99% 158.29% 326.23% 107.04% 100.00%
NP 1,589 7,622 9,457 4,095 -1,448 7,041 7,151 -63.15%
  QoQ % -79.15% -19.40% 130.94% 382.80% -120.57% -1.54% -
  Horiz. % 22.22% 106.59% 132.25% 57.26% -20.25% 98.46% 100.00%
NP to SH 1,589 7,622 9,457 4,095 -1,448 7,102 7,069 -62.86%
  QoQ % -79.15% -19.40% 130.94% 382.80% -120.39% 0.47% -
  Horiz. % 22.48% 107.82% 133.78% 57.93% -20.48% 100.47% 100.00%
Tax Rate 52.24 % 13.75 % 3.84 % 27.78 % 180.53 % 13.14 % 12.21 % 162.39%
  QoQ % 279.93% 258.07% -86.18% -84.61% 1,273.90% 7.62% -
  Horiz. % 427.85% 112.61% 31.45% 227.52% 1,478.54% 107.62% 100.00%
Total Cost 53,374 46,242 45,165 49,923 53,220 43,714 52,182 1.51%
  QoQ % 15.42% 2.38% -9.53% -6.20% 21.75% -16.23% -
  Horiz. % 102.28% 88.62% 86.55% 95.67% 101.99% 83.77% 100.00%
Net Worth 303,280 303,634 302,882 293,112 289,113 263,788 256,166 11.86%
  QoQ % -0.12% 0.25% 3.33% 1.38% 9.60% 2.98% -
  Horiz. % 118.39% 118.53% 118.24% 114.42% 112.86% 102.98% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 7,525 2,254 - - 6,758 2,254 - -
  QoQ % 233.77% 0.00% 0.00% 0.00% 199.76% 0.00% -
  Horiz. % 333.79% 100.00% 0.00% 0.00% 299.76% 100.00% -
Div Payout % 473.60 % 29.58 % - % - % - % 31.75 % - % -
  QoQ % 1,501.08% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,491.65% 93.17% 0.00% 0.00% 0.00% 100.00% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 303,280 303,634 302,882 293,112 289,113 263,788 256,166 11.86%
  QoQ % -0.12% 0.25% 3.33% 1.38% 9.60% 2.98% -
  Horiz. % 118.39% 118.53% 118.24% 114.42% 112.86% 102.98% 100.00%
NOSH 75,255 75,157 75,157 75,157 75,094 75,153 75,122 0.12%
  QoQ % 0.13% 0.00% 0.00% 0.08% -0.08% 0.04% -
  Horiz. % 100.18% 100.05% 100.05% 100.05% 99.96% 100.04% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.89 % 14.15 % 17.31 % 7.58 % -2.80 % 13.87 % 12.05 % -61.23%
  QoQ % -79.58% -18.26% 128.36% 370.71% -120.19% 15.10% -
  Horiz. % 23.98% 117.43% 143.65% 62.90% -23.24% 115.10% 100.00%
ROE 0.52 % 2.51 % 3.12 % 1.40 % -0.50 % 2.69 % 2.76 % -66.97%
  QoQ % -79.28% -19.55% 122.86% 380.00% -118.59% -2.54% -
  Horiz. % 18.84% 90.94% 113.04% 50.72% -18.12% 97.46% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 73.03 71.67 72.68 71.87 68.94 67.54 78.98 -5.07%
  QoQ % 1.90% -1.39% 1.13% 4.25% 2.07% -14.48% -
  Horiz. % 92.47% 90.74% 92.02% 91.00% 87.29% 85.52% 100.00%
EPS 2.11 10.14 12.58 5.45 -1.93 9.45 9.41 -62.92%
  QoQ % -79.19% -19.40% 130.83% 382.38% -120.42% 0.43% -
  Horiz. % 22.42% 107.76% 133.69% 57.92% -20.51% 100.43% 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 4.0300 4.0400 4.0300 3.9000 3.8500 3.5100 3.4100 11.72%
  QoQ % -0.25% 0.25% 3.33% 1.30% 9.69% 2.93% -
  Horiz. % 118.18% 118.48% 118.18% 114.37% 112.90% 102.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 66.48 65.15 66.07 65.34 62.62 61.39 71.77 -4.95%
  QoQ % 2.04% -1.39% 1.12% 4.34% 2.00% -14.46% -
  Horiz. % 92.63% 90.78% 92.06% 91.04% 87.25% 85.54% 100.00%
EPS 1.92 9.22 11.44 4.95 -1.75 8.59 8.55 -62.89%
  QoQ % -79.18% -19.41% 131.11% 382.86% -120.37% 0.47% -
  Horiz. % 22.46% 107.84% 133.80% 57.89% -20.47% 100.47% 100.00%
DPS 9.10 2.73 0.00 0.00 8.18 2.73 0.00 -
  QoQ % 233.33% 0.00% 0.00% 0.00% 199.63% 0.00% -
  Horiz. % 333.33% 100.00% 0.00% 0.00% 299.63% 100.00% -
NAPS 3.6685 3.6728 3.6637 3.5455 3.4971 3.1908 3.0986 11.86%
  QoQ % -0.12% 0.25% 3.33% 1.38% 9.60% 2.98% -
  Horiz. % 118.39% 118.53% 118.24% 114.42% 112.86% 102.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.3400 2.3500 2.2500 2.4400 2.3000 2.2000 2.3200 -
P/RPS 3.20 3.28 3.10 3.39 3.34 3.26 2.94 5.78%
  QoQ % -2.44% 5.81% -8.55% 1.50% 2.45% 10.88% -
  Horiz. % 108.84% 111.56% 105.44% 115.31% 113.61% 110.88% 100.00%
P/EPS 110.82 23.17 17.88 44.78 -119.28 23.28 24.65 171.16%
  QoQ % 378.29% 29.59% -60.07% 137.54% -612.37% -5.56% -
  Horiz. % 449.57% 94.00% 72.54% 181.66% -483.89% 94.44% 100.00%
EY 0.90 4.32 5.59 2.23 -0.84 4.30 4.06 -63.20%
  QoQ % -79.17% -22.72% 150.67% 365.48% -119.53% 5.91% -
  Horiz. % 22.17% 106.40% 137.68% 54.93% -20.69% 105.91% 100.00%
DY 4.27 1.28 0.00 0.00 3.91 1.36 0.00 -
  QoQ % 233.59% 0.00% 0.00% 0.00% 187.50% 0.00% -
  Horiz. % 313.97% 94.12% 0.00% 0.00% 287.50% 100.00% -
P/NAPS 0.58 0.58 0.56 0.63 0.60 0.63 0.68 -10.02%
  QoQ % 0.00% 3.57% -11.11% 5.00% -4.76% -7.35% -
  Horiz. % 85.29% 85.29% 82.35% 92.65% 88.24% 92.65% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 20/11/12 02/08/12 03/05/12 27/02/12 10/11/11 28/07/11 -
Price 2.3600 2.3300 2.3300 2.4000 2.4200 2.2900 2.3100 -
P/RPS 3.23 3.25 3.21 3.34 3.51 3.39 2.92 6.93%
  QoQ % -0.62% 1.25% -3.89% -4.84% 3.54% 16.10% -
  Horiz. % 110.62% 111.30% 109.93% 114.38% 120.21% 116.10% 100.00%
P/EPS 111.77 22.98 18.52 44.05 -125.50 24.23 24.55 173.44%
  QoQ % 386.38% 24.08% -57.96% 135.10% -617.95% -1.30% -
  Horiz. % 455.27% 93.60% 75.44% 179.43% -511.20% 98.70% 100.00%
EY 0.89 4.35 5.40 2.27 -0.80 4.13 4.07 -63.54%
  QoQ % -79.54% -19.44% 137.89% 383.75% -119.37% 1.47% -
  Horiz. % 21.87% 106.88% 132.68% 55.77% -19.66% 101.47% 100.00%
DY 4.24 1.29 0.00 0.00 3.72 1.31 0.00 -
  QoQ % 228.68% 0.00% 0.00% 0.00% 183.97% 0.00% -
  Horiz. % 323.66% 98.47% 0.00% 0.00% 283.97% 100.00% -
P/NAPS 0.59 0.58 0.58 0.62 0.63 0.65 0.68 -8.99%
  QoQ % 1.72% 0.00% -6.45% -1.59% -3.08% -4.41% -
  Horiz. % 86.76% 85.29% 85.29% 91.18% 92.65% 95.59% 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.
 


 

376  306  545  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.44+0.03 
 GPACKET-WB 0.32+0.01 
 MESTRON 0.145+0.025 
 HSI-H8B 0.185-0.04 
 MYEG 1.25-0.15 
 SAPNRG 0.275+0.005 
 KNM 0.445+0.005 
 HSI-C7F 0.37+0.04 
 HSI-H8E 0.19-0.02 
 PERDANA 0.395+0.015 
Partners & Brokers