Highlights

[NHFATT] QoQ TTM Result on 2011-09-30 [#3]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 10-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     3.81%    YoY -     24.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 211,167 215,878 215,570 219,107 225,123 223,338 222,473 -3.42%
  QoQ % -2.18% 0.14% -1.61% -2.67% 0.80% 0.39% -
  Horiz. % 94.92% 97.04% 96.90% 98.49% 101.19% 100.39% 100.00%
PBT 25,409 23,720 25,859 31,954 31,254 31,923 31,304 -13.00%
  QoQ % 7.12% -8.27% -19.07% 2.24% -2.10% 1.98% -
  Horiz. % 81.17% 75.77% 82.61% 102.08% 99.84% 101.98% 100.00%
Tax -6,264 -6,881 -5,946 -4,143 -4,277 -3,571 -3,665 43.00%
  QoQ % 8.97% -15.72% -43.52% 3.13% -19.77% 2.56% -
  Horiz. % 170.91% 187.75% 162.24% 113.04% 116.70% 97.44% 100.00%
NP 19,145 16,839 19,913 27,811 26,977 28,352 27,639 -21.73%
  QoQ % 13.69% -15.44% -28.40% 3.09% -4.85% 2.58% -
  Horiz. % 69.27% 60.92% 72.05% 100.62% 97.60% 102.58% 100.00%
NP to SH 19,206 16,818 19,805 27,601 26,588 27,931 27,254 -20.83%
  QoQ % 14.20% -15.08% -28.25% 3.81% -4.81% 2.48% -
  Horiz. % 70.47% 61.71% 72.67% 101.27% 97.56% 102.48% 100.00%
Tax Rate 24.65 % 29.01 % 22.99 % 12.97 % 13.68 % 11.19 % 11.71 % 64.33%
  QoQ % -15.03% 26.19% 77.26% -5.19% 22.25% -4.44% -
  Horiz. % 210.50% 247.74% 196.33% 110.76% 116.82% 95.56% 100.00%
Total Cost 192,022 199,039 195,657 191,296 198,146 194,986 194,834 -0.97%
  QoQ % -3.53% 1.73% 2.28% -3.46% 1.62% 0.08% -
  Horiz. % 98.56% 102.16% 100.42% 98.18% 101.70% 100.08% 100.00%
Net Worth 302,882 293,112 289,113 263,788 256,166 257,117 249,412 13.84%
  QoQ % 3.33% 1.38% 9.60% 2.98% -0.37% 3.09% -
  Horiz. % 121.44% 117.52% 115.92% 105.76% 102.71% 103.09% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 9,013 9,013 9,013 9,767 9,767 9,767 9,767 -5.22%
  QoQ % 0.00% 0.00% -7.72% -0.01% 0.00% 0.00% -
  Horiz. % 92.28% 92.28% 92.28% 99.99% 100.00% 100.00% 100.00%
Div Payout % 46.93 % 53.59 % 45.51 % 35.39 % 36.74 % 34.97 % 35.84 % 19.71%
  QoQ % -12.43% 17.75% 28.60% -3.67% 5.06% -2.43% -
  Horiz. % 130.94% 149.53% 126.98% 98.74% 102.51% 97.57% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 302,882 293,112 289,113 263,788 256,166 257,117 249,412 13.84%
  QoQ % 3.33% 1.38% 9.60% 2.98% -0.37% 3.09% -
  Horiz. % 121.44% 117.52% 115.92% 105.76% 102.71% 103.09% 100.00%
NOSH 75,157 75,157 75,094 75,153 75,122 75,180 75,124 0.03%
  QoQ % 0.00% 0.08% -0.08% 0.04% -0.08% 0.07% -
  Horiz. % 100.04% 100.04% 99.96% 100.04% 100.00% 100.07% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 9.07 % 7.80 % 9.24 % 12.69 % 11.98 % 12.69 % 12.42 % -18.92%
  QoQ % 16.28% -15.58% -27.19% 5.93% -5.59% 2.17% -
  Horiz. % 73.03% 62.80% 74.40% 102.17% 96.46% 102.17% 100.00%
ROE 6.34 % 5.74 % 6.85 % 10.46 % 10.38 % 10.86 % 10.93 % -30.47%
  QoQ % 10.45% -16.20% -34.51% 0.77% -4.42% -0.64% -
  Horiz. % 58.01% 52.52% 62.67% 95.70% 94.97% 99.36% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 280.97 287.24 287.07 291.55 299.68 297.07 296.14 -3.45%
  QoQ % -2.18% 0.06% -1.54% -2.71% 0.88% 0.31% -
  Horiz. % 94.88% 96.99% 96.94% 98.45% 101.20% 100.31% 100.00%
EPS 25.55 22.38 26.37 36.73 35.39 37.15 36.28 -20.86%
  QoQ % 14.16% -15.13% -28.21% 3.79% -4.74% 2.40% -
  Horiz. % 70.42% 61.69% 72.68% 101.24% 97.55% 102.40% 100.00%
DPS 12.00 12.00 12.00 13.00 13.00 13.00 13.00 -5.20%
  QoQ % 0.00% 0.00% -7.69% 0.00% 0.00% 0.00% -
  Horiz. % 92.31% 92.31% 92.31% 100.00% 100.00% 100.00% 100.00%
NAPS 4.0300 3.9000 3.8500 3.5100 3.4100 3.4200 3.3200 13.81%
  QoQ % 3.33% 1.30% 9.69% 2.93% -0.29% 3.01% -
  Horiz. % 121.39% 117.47% 115.96% 105.72% 102.71% 103.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 255.43 261.13 260.75 265.03 272.31 270.15 269.10 -3.42%
  QoQ % -2.18% 0.15% -1.61% -2.67% 0.80% 0.39% -
  Horiz. % 94.92% 97.04% 96.90% 98.49% 101.19% 100.39% 100.00%
EPS 23.23 20.34 23.96 33.39 32.16 33.79 32.97 -20.84%
  QoQ % 14.21% -15.11% -28.24% 3.82% -4.82% 2.49% -
  Horiz. % 70.46% 61.69% 72.67% 101.27% 97.54% 102.49% 100.00%
DPS 10.90 10.90 10.90 11.81 11.81 11.81 11.81 -5.21%
  QoQ % 0.00% 0.00% -7.71% 0.00% 0.00% 0.00% -
  Horiz. % 92.29% 92.29% 92.29% 100.00% 100.00% 100.00% 100.00%
NAPS 3.6637 3.5455 3.4971 3.1908 3.0986 3.1101 3.0169 13.84%
  QoQ % 3.33% 1.38% 9.60% 2.98% -0.37% 3.09% -
  Horiz. % 121.44% 117.52% 115.92% 105.76% 102.71% 103.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.2500 2.4400 2.3000 2.2000 2.3200 2.4200 2.3000 -
P/RPS 0.80 0.85 0.80 0.75 0.77 0.81 0.78 1.70%
  QoQ % -5.88% 6.25% 6.67% -2.60% -4.94% 3.85% -
  Horiz. % 102.56% 108.97% 102.56% 96.15% 98.72% 103.85% 100.00%
P/EPS 8.80 10.90 8.72 5.99 6.55 6.51 6.34 24.46%
  QoQ % -19.27% 25.00% 45.58% -8.55% 0.61% 2.68% -
  Horiz. % 138.80% 171.92% 137.54% 94.48% 103.31% 102.68% 100.00%
EY 11.36 9.17 11.47 16.69 15.26 15.35 15.77 -19.66%
  QoQ % 23.88% -20.05% -31.28% 9.37% -0.59% -2.66% -
  Horiz. % 72.04% 58.15% 72.73% 105.83% 96.77% 97.34% 100.00%
DY 5.33 4.92 5.22 5.91 5.60 5.37 5.65 -3.82%
  QoQ % 8.33% -5.75% -11.68% 5.54% 4.28% -4.96% -
  Horiz. % 94.34% 87.08% 92.39% 104.60% 99.12% 95.04% 100.00%
P/NAPS 0.56 0.63 0.60 0.63 0.68 0.71 0.69 -13.00%
  QoQ % -11.11% 5.00% -4.76% -7.35% -4.23% 2.90% -
  Horiz. % 81.16% 91.30% 86.96% 91.30% 98.55% 102.90% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 02/08/12 03/05/12 27/02/12 10/11/11 28/07/11 05/05/11 28/02/11 -
Price 2.3300 2.4000 2.4200 2.2900 2.3100 2.4900 2.3000 -
P/RPS 0.83 0.84 0.84 0.79 0.77 0.84 0.78 4.23%
  QoQ % -1.19% 0.00% 6.33% 2.60% -8.33% 7.69% -
  Horiz. % 106.41% 107.69% 107.69% 101.28% 98.72% 107.69% 100.00%
P/EPS 9.12 10.73 9.18 6.24 6.53 6.70 6.34 27.46%
  QoQ % -15.00% 16.88% 47.12% -4.44% -2.54% 5.68% -
  Horiz. % 143.85% 169.24% 144.79% 98.42% 103.00% 105.68% 100.00%
EY 10.97 9.32 10.90 16.04 15.32 14.92 15.77 -21.51%
  QoQ % 17.70% -14.50% -32.04% 4.70% 2.68% -5.39% -
  Horiz. % 69.56% 59.10% 69.12% 101.71% 97.15% 94.61% 100.00%
DY 5.15 5.00 4.96 5.68 5.63 5.22 5.65 -6.00%
  QoQ % 3.00% 0.81% -12.68% 0.89% 7.85% -7.61% -
  Horiz. % 91.15% 88.50% 87.79% 100.53% 99.65% 92.39% 100.00%
P/NAPS 0.58 0.62 0.63 0.65 0.68 0.73 0.69 -10.94%
  QoQ % -6.45% -1.59% -3.08% -4.41% -6.85% 5.80% -
  Horiz. % 84.06% 89.86% 91.30% 94.20% 98.55% 105.80% 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.
 


 

321  299  582  1094 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.515+0.025 
 PWORTH 0.0450.00 
 MLAB 0.065+0.02 
 DGB 0.1650.00 
 HSI-H8F 0.42+0.025 
 HSI-C7K 0.33-0.01 
 VELESTO 0.385+0.005 
 ISTONE 0.205-0.02 
 IFCAMSC 0.535+0.005 
Partners & Brokers