Highlights

[NHFATT] QoQ TTM Result on 2011-12-31 [#4]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -28.25%    YoY -     -27.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 214,276 211,167 215,878 215,570 219,107 225,123 223,338 -2.72%
  QoQ % 1.47% -2.18% 0.14% -1.61% -2.67% 0.80% -
  Horiz. % 95.94% 94.55% 96.66% 96.52% 98.11% 100.80% 100.00%
PBT 26,140 25,409 23,720 25,859 31,954 31,254 31,923 -12.44%
  QoQ % 2.88% 7.12% -8.27% -19.07% 2.24% -2.10% -
  Horiz. % 81.88% 79.59% 74.30% 81.00% 100.10% 97.90% 100.00%
Tax -6,414 -6,264 -6,881 -5,946 -4,143 -4,277 -3,571 47.60%
  QoQ % -2.39% 8.97% -15.72% -43.52% 3.13% -19.77% -
  Horiz. % 179.61% 175.41% 192.69% 166.51% 116.02% 119.77% 100.00%
NP 19,726 19,145 16,839 19,913 27,811 26,977 28,352 -21.43%
  QoQ % 3.03% 13.69% -15.44% -28.40% 3.09% -4.85% -
  Horiz. % 69.58% 67.53% 59.39% 70.23% 98.09% 95.15% 100.00%
NP to SH 19,726 19,206 16,818 19,805 27,601 26,588 27,931 -20.64%
  QoQ % 2.71% 14.20% -15.08% -28.25% 3.81% -4.81% -
  Horiz. % 70.62% 68.76% 60.21% 70.91% 98.82% 95.19% 100.00%
Tax Rate 24.54 % 24.65 % 29.01 % 22.99 % 12.97 % 13.68 % 11.19 % 68.56%
  QoQ % -0.45% -15.03% 26.19% 77.26% -5.19% 22.25% -
  Horiz. % 219.30% 220.29% 259.25% 205.45% 115.91% 122.25% 100.00%
Total Cost 194,550 192,022 199,039 195,657 191,296 198,146 194,986 -0.15%
  QoQ % 1.32% -3.53% 1.73% 2.28% -3.46% 1.62% -
  Horiz. % 99.78% 98.48% 102.08% 100.34% 98.11% 101.62% 100.00%
Net Worth 303,634 302,882 293,112 289,113 263,788 256,166 257,117 11.69%
  QoQ % 0.25% 3.33% 1.38% 9.60% 2.98% -0.37% -
  Horiz. % 118.09% 117.80% 114.00% 112.44% 102.59% 99.63% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 9,013 9,013 9,013 9,013 9,767 9,767 9,767 -5.20%
  QoQ % 0.00% 0.00% 0.00% -7.72% -0.01% 0.00% -
  Horiz. % 92.28% 92.28% 92.28% 92.28% 99.99% 100.00% 100.00%
Div Payout % 45.69 % 46.93 % 53.59 % 45.51 % 35.39 % 36.74 % 34.97 % 19.46%
  QoQ % -2.64% -12.43% 17.75% 28.60% -3.67% 5.06% -
  Horiz. % 130.65% 134.20% 153.25% 130.14% 101.20% 105.06% 100.00%
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 303,634 302,882 293,112 289,113 263,788 256,166 257,117 11.69%
  QoQ % 0.25% 3.33% 1.38% 9.60% 2.98% -0.37% -
  Horiz. % 118.09% 117.80% 114.00% 112.44% 102.59% 99.63% 100.00%
NOSH 75,157 75,157 75,157 75,094 75,153 75,122 75,180 -0.02%
  QoQ % 0.00% 0.00% 0.08% -0.08% 0.04% -0.08% -
  Horiz. % 99.97% 99.97% 99.97% 99.89% 99.96% 99.92% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 9.21 % 9.07 % 7.80 % 9.24 % 12.69 % 11.98 % 12.69 % -19.19%
  QoQ % 1.54% 16.28% -15.58% -27.19% 5.93% -5.59% -
  Horiz. % 72.58% 71.47% 61.47% 72.81% 100.00% 94.41% 100.00%
ROE 6.50 % 6.34 % 5.74 % 6.85 % 10.46 % 10.38 % 10.86 % -28.91%
  QoQ % 2.52% 10.45% -16.20% -34.51% 0.77% -4.42% -
  Horiz. % 59.85% 58.38% 52.85% 63.08% 96.32% 95.58% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 285.10 280.97 287.24 287.07 291.55 299.68 297.07 -2.70%
  QoQ % 1.47% -2.18% 0.06% -1.54% -2.71% 0.88% -
  Horiz. % 95.97% 94.58% 96.69% 96.63% 98.14% 100.88% 100.00%
EPS 26.25 25.55 22.38 26.37 36.73 35.39 37.15 -20.62%
  QoQ % 2.74% 14.16% -15.13% -28.21% 3.79% -4.74% -
  Horiz. % 70.66% 68.78% 60.24% 70.98% 98.87% 95.26% 100.00%
DPS 12.00 12.00 12.00 12.00 13.00 13.00 13.00 -5.18%
  QoQ % 0.00% 0.00% 0.00% -7.69% 0.00% 0.00% -
  Horiz. % 92.31% 92.31% 92.31% 92.31% 100.00% 100.00% 100.00%
NAPS 4.0400 4.0300 3.9000 3.8500 3.5100 3.4100 3.4200 11.71%
  QoQ % 0.25% 3.33% 1.30% 9.69% 2.93% -0.29% -
  Horiz. % 118.13% 117.84% 114.04% 112.57% 102.63% 99.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 259.19 255.43 261.13 260.75 265.03 272.31 270.15 -2.72%
  QoQ % 1.47% -2.18% 0.15% -1.61% -2.67% 0.80% -
  Horiz. % 95.94% 94.55% 96.66% 96.52% 98.10% 100.80% 100.00%
EPS 23.86 23.23 20.34 23.96 33.39 32.16 33.79 -20.65%
  QoQ % 2.71% 14.21% -15.11% -28.24% 3.82% -4.82% -
  Horiz. % 70.61% 68.75% 60.20% 70.91% 98.82% 95.18% 100.00%
DPS 10.90 10.90 10.90 10.90 11.81 11.81 11.81 -5.19%
  QoQ % 0.00% 0.00% 0.00% -7.71% 0.00% 0.00% -
  Horiz. % 92.29% 92.29% 92.29% 92.29% 100.00% 100.00% 100.00%
NAPS 3.6728 3.6637 3.5455 3.4971 3.1908 3.0986 3.1101 11.69%
  QoQ % 0.25% 3.33% 1.38% 9.60% 2.98% -0.37% -
  Horiz. % 118.09% 117.80% 114.00% 112.44% 102.59% 99.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.3500 2.2500 2.4400 2.3000 2.2000 2.3200 2.4200 -
P/RPS 0.82 0.80 0.85 0.80 0.75 0.77 0.81 0.82%
  QoQ % 2.50% -5.88% 6.25% 6.67% -2.60% -4.94% -
  Horiz. % 101.23% 98.77% 104.94% 98.77% 92.59% 95.06% 100.00%
P/EPS 8.95 8.80 10.90 8.72 5.99 6.55 6.51 23.57%
  QoQ % 1.70% -19.27% 25.00% 45.58% -8.55% 0.61% -
  Horiz. % 137.48% 135.18% 167.43% 133.95% 92.01% 100.61% 100.00%
EY 11.17 11.36 9.17 11.47 16.69 15.26 15.35 -19.05%
  QoQ % -1.67% 23.88% -20.05% -31.28% 9.37% -0.59% -
  Horiz. % 72.77% 74.01% 59.74% 74.72% 108.73% 99.41% 100.00%
DY 5.11 5.33 4.92 5.22 5.91 5.60 5.37 -3.25%
  QoQ % -4.13% 8.33% -5.75% -11.68% 5.54% 4.28% -
  Horiz. % 95.16% 99.26% 91.62% 97.21% 110.06% 104.28% 100.00%
P/NAPS 0.58 0.56 0.63 0.60 0.63 0.68 0.71 -12.58%
  QoQ % 3.57% -11.11% 5.00% -4.76% -7.35% -4.23% -
  Horiz. % 81.69% 78.87% 88.73% 84.51% 88.73% 95.77% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 20/11/12 02/08/12 03/05/12 27/02/12 10/11/11 28/07/11 05/05/11 -
Price 2.3300 2.3300 2.4000 2.4200 2.2900 2.3100 2.4900 -
P/RPS 0.82 0.83 0.84 0.84 0.79 0.77 0.84 -1.59%
  QoQ % -1.20% -1.19% 0.00% 6.33% 2.60% -8.33% -
  Horiz. % 97.62% 98.81% 100.00% 100.00% 94.05% 91.67% 100.00%
P/EPS 8.88 9.12 10.73 9.18 6.24 6.53 6.70 20.60%
  QoQ % -2.63% -15.00% 16.88% 47.12% -4.44% -2.54% -
  Horiz. % 132.54% 136.12% 160.15% 137.01% 93.13% 97.46% 100.00%
EY 11.26 10.97 9.32 10.90 16.04 15.32 14.92 -17.07%
  QoQ % 2.64% 17.70% -14.50% -32.04% 4.70% 2.68% -
  Horiz. % 75.47% 73.53% 62.47% 73.06% 107.51% 102.68% 100.00%
DY 5.15 5.15 5.00 4.96 5.68 5.63 5.22 -0.89%
  QoQ % 0.00% 3.00% 0.81% -12.68% 0.89% 7.85% -
  Horiz. % 98.66% 98.66% 95.79% 95.02% 108.81% 107.85% 100.00%
P/NAPS 0.58 0.58 0.62 0.63 0.65 0.68 0.73 -14.18%
  QoQ % 0.00% -6.45% -1.59% -3.08% -4.41% -6.85% -
  Horiz. % 79.45% 79.45% 84.93% 86.30% 89.04% 93.15% 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.
 


 

299  291  598  1108 

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 0.415+0.02 
 HSI-C7K 0.33-0.01 
 VELESTO 0.39+0.01 
 IFCAMSC 0.535+0.005 
 ISTONE 0.205-0.02 
Partners & Brokers