Highlights

[NHFATT] QoQ TTM Result on 2012-09-30 [#3]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 20-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     2.71%    YoY -     -28.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 218,077 217,762 217,467 214,276 211,167 215,878 215,570 0.77%
  QoQ % 0.14% 0.14% 1.49% 1.47% -2.18% 0.14% -
  Horiz. % 101.16% 101.02% 100.88% 99.40% 97.96% 100.14% 100.00%
PBT 29,994 30,046 27,669 26,140 25,409 23,720 25,859 10.40%
  QoQ % -0.17% 8.59% 5.85% 2.88% 7.12% -8.27% -
  Horiz. % 115.99% 116.19% 107.00% 101.09% 98.26% 91.73% 100.00%
Tax -6,090 -4,623 -4,906 -6,414 -6,264 -6,881 -5,946 1.61%
  QoQ % -31.73% 5.77% 23.51% -2.39% 8.97% -15.72% -
  Horiz. % 102.42% 77.75% 82.51% 107.87% 105.35% 115.72% 100.00%
NP 23,904 25,423 22,763 19,726 19,145 16,839 19,913 12.96%
  QoQ % -5.97% 11.69% 15.40% 3.03% 13.69% -15.44% -
  Horiz. % 120.04% 127.67% 114.31% 99.06% 96.14% 84.56% 100.00%
NP to SH 23,904 25,423 22,763 19,726 19,206 16,818 19,805 13.37%
  QoQ % -5.97% 11.69% 15.40% 2.71% 14.20% -15.08% -
  Horiz. % 120.70% 128.37% 114.94% 99.60% 96.98% 84.92% 100.00%
Tax Rate 20.30 % 15.39 % 17.73 % 24.54 % 24.65 % 29.01 % 22.99 % -7.97%
  QoQ % 31.90% -13.20% -27.75% -0.45% -15.03% 26.19% -
  Horiz. % 88.30% 66.94% 77.12% 106.74% 107.22% 126.19% 100.00%
Total Cost 194,173 192,339 194,704 194,550 192,022 199,039 195,657 -0.51%
  QoQ % 0.95% -1.21% 0.08% 1.32% -3.53% 1.73% -
  Horiz. % 99.24% 98.30% 99.51% 99.43% 98.14% 101.73% 100.00%
Net Worth 317,914 309,646 303,280 303,634 302,882 293,112 289,113 6.54%
  QoQ % 2.67% 2.10% -0.12% 0.25% 3.33% 1.38% -
  Horiz. % 109.96% 107.10% 104.90% 105.02% 104.76% 101.38% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 9,780 9,780 9,780 9,013 9,013 9,013 9,013 5.60%
  QoQ % 0.00% 0.00% 8.51% 0.00% 0.00% 0.00% -
  Horiz. % 108.51% 108.51% 108.51% 100.00% 100.00% 100.00% 100.00%
Div Payout % 40.91 % 38.47 % 42.97 % 45.69 % 46.93 % 53.59 % 45.51 % -6.86%
  QoQ % 6.34% -10.47% -5.95% -2.64% -12.43% 17.75% -
  Horiz. % 89.89% 84.53% 94.42% 100.40% 103.12% 117.75% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 317,914 309,646 303,280 303,634 302,882 293,112 289,113 6.54%
  QoQ % 2.67% 2.10% -0.12% 0.25% 3.33% 1.38% -
  Horiz. % 109.96% 107.10% 104.90% 105.02% 104.76% 101.38% 100.00%
NOSH 75,157 75,157 75,255 75,157 75,157 75,157 75,094 0.06%
  QoQ % 0.00% -0.13% 0.13% 0.00% 0.00% 0.08% -
  Horiz. % 100.08% 100.08% 100.22% 100.08% 100.08% 100.08% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.96 % 11.67 % 10.47 % 9.21 % 9.07 % 7.80 % 9.24 % 12.07%
  QoQ % -6.08% 11.46% 13.68% 1.54% 16.28% -15.58% -
  Horiz. % 118.61% 126.30% 113.31% 99.68% 98.16% 84.42% 100.00%
ROE 7.52 % 8.21 % 7.51 % 6.50 % 6.34 % 5.74 % 6.85 % 6.42%
  QoQ % -8.40% 9.32% 15.54% 2.52% 10.45% -16.20% -
  Horiz. % 109.78% 119.85% 109.64% 94.89% 92.55% 83.80% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 290.16 289.74 288.97 285.10 280.97 287.24 287.07 0.72%
  QoQ % 0.14% 0.27% 1.36% 1.47% -2.18% 0.06% -
  Horiz. % 101.08% 100.93% 100.66% 99.31% 97.88% 100.06% 100.00%
EPS 31.81 33.83 30.25 26.25 25.55 22.38 26.37 13.33%
  QoQ % -5.97% 11.83% 15.24% 2.74% 14.16% -15.13% -
  Horiz. % 120.63% 128.29% 114.71% 99.54% 96.89% 84.87% 100.00%
DPS 13.00 13.00 13.00 12.00 12.00 12.00 12.00 5.49%
  QoQ % 0.00% 0.00% 8.33% 0.00% 0.00% 0.00% -
  Horiz. % 108.33% 108.33% 108.33% 100.00% 100.00% 100.00% 100.00%
NAPS 4.2300 4.1200 4.0300 4.0400 4.0300 3.9000 3.8500 6.48%
  QoQ % 2.67% 2.23% -0.25% 0.25% 3.33% 1.30% -
  Horiz. % 109.87% 107.01% 104.68% 104.94% 104.68% 101.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 263.79 263.40 263.05 259.19 255.43 261.13 260.75 0.78%
  QoQ % 0.15% 0.13% 1.49% 1.47% -2.18% 0.15% -
  Horiz. % 101.17% 101.02% 100.88% 99.40% 97.96% 100.15% 100.00%
EPS 28.91 30.75 27.53 23.86 23.23 20.34 23.96 13.35%
  QoQ % -5.98% 11.70% 15.38% 2.71% 14.21% -15.11% -
  Horiz. % 120.66% 128.34% 114.90% 99.58% 96.95% 84.89% 100.00%
DPS 11.83 11.83 11.83 10.90 10.90 10.90 10.90 5.62%
  QoQ % 0.00% 0.00% 8.53% 0.00% 0.00% 0.00% -
  Horiz. % 108.53% 108.53% 108.53% 100.00% 100.00% 100.00% 100.00%
NAPS 3.8455 3.7455 3.6685 3.6728 3.6637 3.5455 3.4971 6.54%
  QoQ % 2.67% 2.10% -0.12% 0.25% 3.33% 1.38% -
  Horiz. % 109.96% 107.10% 104.90% 105.02% 104.76% 101.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.9000 2.3000 2.3400 2.3500 2.2500 2.4400 2.3000 -
P/RPS 1.00 0.79 0.81 0.82 0.80 0.85 0.80 16.06%
  QoQ % 26.58% -2.47% -1.22% 2.50% -5.88% 6.25% -
  Horiz. % 125.00% 98.75% 101.25% 102.50% 100.00% 106.25% 100.00%
P/EPS 9.12 6.80 7.74 8.95 8.80 10.90 8.72 3.04%
  QoQ % 34.12% -12.14% -13.52% 1.70% -19.27% 25.00% -
  Horiz. % 104.59% 77.98% 88.76% 102.64% 100.92% 125.00% 100.00%
EY 10.97 14.71 12.93 11.17 11.36 9.17 11.47 -2.93%
  QoQ % -25.42% 13.77% 15.76% -1.67% 23.88% -20.05% -
  Horiz. % 95.64% 128.25% 112.73% 97.38% 99.04% 79.95% 100.00%
DY 4.48 5.65 5.56 5.11 5.33 4.92 5.22 -9.70%
  QoQ % -20.71% 1.62% 8.81% -4.13% 8.33% -5.75% -
  Horiz. % 85.82% 108.24% 106.51% 97.89% 102.11% 94.25% 100.00%
P/NAPS 0.69 0.56 0.58 0.58 0.56 0.63 0.60 9.77%
  QoQ % 23.21% -3.45% 0.00% 3.57% -11.11% 5.00% -
  Horiz. % 115.00% 93.33% 96.67% 96.67% 93.33% 105.00% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 02/05/13 26/02/13 20/11/12 02/08/12 03/05/12 27/02/12 -
Price 2.7300 2.4500 2.3600 2.3300 2.3300 2.4000 2.4200 -
P/RPS 0.94 0.85 0.82 0.82 0.83 0.84 0.84 7.79%
  QoQ % 10.59% 3.66% 0.00% -1.20% -1.19% 0.00% -
  Horiz. % 111.90% 101.19% 97.62% 97.62% 98.81% 100.00% 100.00%
P/EPS 8.58 7.24 7.80 8.88 9.12 10.73 9.18 -4.41%
  QoQ % 18.51% -7.18% -12.16% -2.63% -15.00% 16.88% -
  Horiz. % 93.46% 78.87% 84.97% 96.73% 99.35% 116.88% 100.00%
EY 11.65 13.81 12.82 11.26 10.97 9.32 10.90 4.54%
  QoQ % -15.64% 7.72% 13.85% 2.64% 17.70% -14.50% -
  Horiz. % 106.88% 126.70% 117.61% 103.30% 100.64% 85.50% 100.00%
DY 4.76 5.31 5.51 5.15 5.15 5.00 4.96 -2.71%
  QoQ % -10.36% -3.63% 6.99% 0.00% 3.00% 0.81% -
  Horiz. % 95.97% 107.06% 111.09% 103.83% 103.83% 100.81% 100.00%
P/NAPS 0.65 0.59 0.59 0.58 0.58 0.62 0.63 2.11%
  QoQ % 10.17% 0.00% 1.72% 0.00% -6.45% -1.59% -
  Horiz. % 103.17% 93.65% 93.65% 92.06% 92.06% 98.41% 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.
 


 

199  296  511  1308 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 KNM 0.410.00 
 ALAM-WA 0.07+0.005 
 FINTEC 0.075-0.005 
 SEACERA 0.41-0.08 
 HSI-H8F 0.36+0.07 
 MYEG 1.22+0.05 
 HSI-C7K 0.33-0.065 
 HSI-C7J 0.10-0.025 
 EKOVEST 0.83+0.015 

TOP ARTICLES

1. Construction Sectors - Big project going to announce soon? PatrickTheBull
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. ALAM MARITIM: SUPER BULL CYCLE AHEAD AND RIDE THE WAVE! Fat profit stock
6. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
7. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
8. Sedania Innovator - The next E-SPORT GIANT The Investment Journey with AlexChong
Partners & Brokers