Highlights

[NHFATT] QoQ TTM Result on 2013-12-31 [#4]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -7.52%    YoY -     -11.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 202,767 204,110 202,241 210,603 215,805 218,077 217,762 -4.64%
  QoQ % -0.66% 0.92% -3.97% -2.41% -1.04% 0.14% -
  Horiz. % 93.11% 93.73% 92.87% 96.71% 99.10% 100.14% 100.00%
PBT 15,995 19,129 22,803 27,358 28,584 29,994 30,046 -34.29%
  QoQ % -16.38% -16.11% -16.65% -4.29% -4.70% -0.17% -
  Horiz. % 53.24% 63.67% 75.89% 91.05% 95.13% 99.83% 100.00%
Tax -5,503 -5,721 -6,929 -7,209 -6,797 -6,090 -4,623 12.31%
  QoQ % 3.81% 17.43% 3.88% -6.06% -11.61% -31.73% -
  Horiz. % 119.04% 123.75% 149.88% 155.94% 147.03% 131.73% 100.00%
NP 10,492 13,408 15,874 20,149 21,787 23,904 25,423 -44.54%
  QoQ % -21.75% -15.53% -21.22% -7.52% -8.86% -5.97% -
  Horiz. % 41.27% 52.74% 62.44% 79.26% 85.70% 94.03% 100.00%
NP to SH 10,492 13,408 15,874 20,149 21,787 23,904 25,423 -44.54%
  QoQ % -21.75% -15.53% -21.22% -7.52% -8.86% -5.97% -
  Horiz. % 41.27% 52.74% 62.44% 79.26% 85.70% 94.03% 100.00%
Tax Rate 34.40 % 29.91 % 30.39 % 26.35 % 23.78 % 20.30 % 15.39 % 70.87%
  QoQ % 15.01% -1.58% 15.33% 10.81% 17.14% 31.90% -
  Horiz. % 223.52% 194.35% 197.47% 171.22% 154.52% 131.90% 100.00%
Total Cost 192,275 190,702 186,367 190,454 194,018 194,173 192,339 -0.02%
  QoQ % 0.82% 2.33% -2.15% -1.84% -0.08% 0.95% -
  Horiz. % 99.97% 99.15% 96.90% 99.02% 100.87% 100.95% 100.00%
Net Worth 313,404 317,914 314,907 313,404 315,659 317,914 309,646 0.81%
  QoQ % -1.42% 0.95% 0.48% -0.71% -0.71% 2.67% -
  Horiz. % 101.21% 102.67% 101.70% 101.21% 101.94% 102.67% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 9,018 9,018 9,018 9,018 9,780 9,780 9,780 -5.26%
  QoQ % 0.00% 0.00% 0.00% -7.79% 0.00% 0.00% -
  Horiz. % 92.21% 92.21% 92.21% 92.21% 100.00% 100.00% 100.00%
Div Payout % 85.96 % 67.26 % 56.82 % 44.76 % 44.89 % 40.91 % 38.47 % 70.83%
  QoQ % 27.80% 18.37% 26.94% -0.29% 9.73% 6.34% -
  Horiz. % 223.45% 174.84% 147.70% 116.35% 116.69% 106.34% 100.00%
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 313,404 317,914 314,907 313,404 315,659 317,914 309,646 0.81%
  QoQ % -1.42% 0.95% 0.48% -0.71% -0.71% 2.67% -
  Horiz. % 101.21% 102.67% 101.70% 101.21% 101.94% 102.67% 100.00%
NOSH 75,157 75,157 75,157 75,157 75,157 75,157 75,157 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 5.17 % 6.57 % 7.85 % 9.57 % 10.10 % 10.96 % 11.67 % -41.86%
  QoQ % -21.31% -16.31% -17.97% -5.25% -7.85% -6.08% -
  Horiz. % 44.30% 56.30% 67.27% 82.01% 86.55% 93.92% 100.00%
ROE 3.35 % 4.22 % 5.04 % 6.43 % 6.90 % 7.52 % 8.21 % -44.96%
  QoQ % -20.62% -16.27% -21.62% -6.81% -8.24% -8.40% -
  Horiz. % 40.80% 51.40% 61.39% 78.32% 84.04% 91.60% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 269.79 271.58 269.09 280.22 287.14 290.16 289.74 -4.64%
  QoQ % -0.66% 0.93% -3.97% -2.41% -1.04% 0.14% -
  Horiz. % 93.11% 93.73% 92.87% 96.71% 99.10% 100.14% 100.00%
EPS 13.96 17.84 21.12 26.81 28.99 31.81 33.83 -44.54%
  QoQ % -21.75% -15.53% -21.22% -7.52% -8.87% -5.97% -
  Horiz. % 41.27% 52.73% 62.43% 79.25% 85.69% 94.03% 100.00%
DPS 12.00 12.00 12.00 12.00 13.00 13.00 13.00 -5.19%
  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 4.1700 4.2300 4.1900 4.1700 4.2000 4.2300 4.1200 0.81%
  QoQ % -1.42% 0.95% 0.48% -0.71% -0.71% 2.67% -
  Horiz. % 101.21% 102.67% 101.70% 101.21% 101.94% 102.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 245.27 246.89 244.63 254.75 261.04 263.79 263.40 -4.64%
  QoQ % -0.66% 0.92% -3.97% -2.41% -1.04% 0.15% -
  Horiz. % 93.12% 93.73% 92.87% 96.72% 99.10% 100.15% 100.00%
EPS 12.69 16.22 19.20 24.37 26.35 28.91 30.75 -44.54%
  QoQ % -21.76% -15.52% -21.21% -7.51% -8.86% -5.98% -
  Horiz. % 41.27% 52.75% 62.44% 79.25% 85.69% 94.02% 100.00%
DPS 10.91 10.91 10.91 10.91 11.83 11.83 11.83 -5.25%
  QoQ % 0.00% 0.00% 0.00% -7.78% 0.00% 0.00% -
  Horiz. % 92.22% 92.22% 92.22% 92.22% 100.00% 100.00% 100.00%
NAPS 3.7909 3.8455 3.8091 3.7909 3.8182 3.8455 3.7455 0.81%
  QoQ % -1.42% 0.96% 0.48% -0.71% -0.71% 2.67% -
  Horiz. % 101.21% 102.67% 101.70% 101.21% 101.94% 102.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.7000 2.8000 2.7700 2.8800 2.8500 2.9000 2.3000 -
P/RPS 1.00 1.03 1.03 1.03 0.99 1.00 0.79 17.00%
  QoQ % -2.91% 0.00% 0.00% 4.04% -1.00% 26.58% -
  Horiz. % 126.58% 130.38% 130.38% 130.38% 125.32% 126.58% 100.00%
P/EPS 19.34 15.70 13.11 10.74 9.83 9.12 6.80 100.61%
  QoQ % 23.18% 19.76% 22.07% 9.26% 7.79% 34.12% -
  Horiz. % 284.41% 230.88% 192.79% 157.94% 144.56% 134.12% 100.00%
EY 5.17 6.37 7.62 9.31 10.17 10.97 14.71 -50.17%
  QoQ % -18.84% -16.40% -18.15% -8.46% -7.29% -25.42% -
  Horiz. % 35.15% 43.30% 51.80% 63.29% 69.14% 74.58% 100.00%
DY 4.44 4.29 4.33 4.17 4.56 4.48 5.65 -14.83%
  QoQ % 3.50% -0.92% 3.84% -8.55% 1.79% -20.71% -
  Horiz. % 78.58% 75.93% 76.64% 73.81% 80.71% 79.29% 100.00%
P/NAPS 0.65 0.66 0.66 0.69 0.68 0.69 0.56 10.44%
  QoQ % -1.52% 0.00% -4.35% 1.47% -1.45% 23.21% -
  Horiz. % 116.07% 117.86% 117.86% 123.21% 121.43% 123.21% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 29/08/14 29/05/14 26/02/14 25/11/13 28/08/13 02/05/13 -
Price 2.7500 2.7700 2.8300 2.7300 3.0500 2.7300 2.4500 -
P/RPS 1.02 1.02 1.05 0.97 1.06 0.94 0.85 12.91%
  QoQ % 0.00% -2.86% 8.25% -8.49% 12.77% 10.59% -
  Horiz. % 120.00% 120.00% 123.53% 114.12% 124.71% 110.59% 100.00%
P/EPS 19.70 15.53 13.40 10.18 10.52 8.58 7.24 94.78%
  QoQ % 26.85% 15.90% 31.63% -3.23% 22.61% 18.51% -
  Horiz. % 272.10% 214.50% 185.08% 140.61% 145.30% 118.51% 100.00%
EY 5.08 6.44 7.46 9.82 9.50 11.65 13.81 -48.63%
  QoQ % -21.12% -13.67% -24.03% 3.37% -18.45% -15.64% -
  Horiz. % 36.78% 46.63% 54.02% 71.11% 68.79% 84.36% 100.00%
DY 4.36 4.33 4.24 4.40 4.26 4.76 5.31 -12.30%
  QoQ % 0.69% 2.12% -3.64% 3.29% -10.50% -10.36% -
  Horiz. % 82.11% 81.54% 79.85% 82.86% 80.23% 89.64% 100.00%
P/NAPS 0.66 0.65 0.68 0.65 0.73 0.65 0.59 7.75%
  QoQ % 1.54% -4.41% 4.62% -10.96% 12.31% 10.17% -
  Horiz. % 111.86% 110.17% 115.25% 110.17% 123.73% 110.17% 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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
3. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
4. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
5. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. GLOVES Versus OIL PALMS: What will both be in 6 months, 1 year, 3 years time? The Unfolding Story, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

195  287  547  1281 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.80-0.01 
 KNM 0.255+0.025 
 IMPIANA 0.09+0.015 
 SKPRES-WB 0.265-0.01 
 VS-WB 0.575-0.005 
 TFP 0.105-0.005 
 VIS 1.61+0.24 
 MINETEC-PR 0.0050.00 
 SERBADK 0.335+0.005 
 DESTINI 0.26+0.01 
PARTNERS & BROKERS