Highlights

[NHFATT] QoQ TTM Result on 2010-03-31 [#1]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 13-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     3.67%    YoY -     25.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 222,473 220,059 217,094 210,623 203,315 190,914 178,944 15.58%
  QoQ % 1.10% 1.37% 3.07% 3.59% 6.50% 6.69% -
  Horiz. % 124.33% 122.98% 121.32% 117.70% 113.62% 106.69% 100.00%
PBT 31,304 25,906 28,416 27,024 25,729 22,652 20,135 34.10%
  QoQ % 20.84% -8.83% 5.15% 5.03% 13.58% 12.50% -
  Horiz. % 155.47% 128.66% 141.13% 134.21% 127.78% 112.50% 100.00%
Tax -3,665 -3,506 -3,409 -3,975 -3,484 -3,101 -2,938 15.84%
  QoQ % -4.54% -2.85% 14.24% -14.09% -12.35% -5.55% -
  Horiz. % 124.74% 119.33% 116.03% 135.30% 118.58% 105.55% 100.00%
NP 27,639 22,400 25,007 23,049 22,245 19,551 17,197 37.09%
  QoQ % 23.39% -10.43% 8.49% 3.61% 13.78% 13.69% -
  Horiz. % 160.72% 130.26% 145.41% 134.03% 129.35% 113.69% 100.00%
NP to SH 27,254 22,194 24,789 22,779 21,973 19,202 16,978 36.98%
  QoQ % 22.80% -10.47% 8.82% 3.67% 14.43% 13.10% -
  Horiz. % 160.53% 130.72% 146.01% 134.17% 129.42% 113.10% 100.00%
Tax Rate 11.71 % 13.53 % 12.00 % 14.71 % 13.54 % 13.69 % 14.59 % -13.60%
  QoQ % -13.45% 12.75% -18.42% 8.64% -1.10% -6.17% -
  Horiz. % 80.26% 92.73% 82.25% 100.82% 92.80% 93.83% 100.00%
Total Cost 194,834 197,659 192,087 187,574 181,070 171,363 161,747 13.17%
  QoQ % -1.43% 2.90% 2.41% 3.59% 5.66% 5.95% -
  Horiz. % 120.46% 122.20% 118.76% 115.97% 111.95% 105.95% 100.00%
Net Worth 249,412 245,815 239,805 237,556 231,990 232,325 223,919 7.43%
  QoQ % 1.46% 2.51% 0.95% 2.40% -0.14% 3.75% -
  Horiz. % 111.38% 109.78% 107.09% 106.09% 103.60% 103.75% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 9,767 9,034 9,034 9,034 9,034 8,277 8,275 11.65%
  QoQ % 8.12% -0.00% 0.00% 0.00% 9.14% 0.03% -
  Horiz. % 118.03% 109.16% 109.17% 109.17% 109.17% 100.03% 100.00%
Div Payout % 35.84 % 40.71 % 36.45 % 39.66 % 41.12 % 43.11 % 48.74 % -18.49%
  QoQ % -11.96% 11.69% -8.09% -3.55% -4.62% -11.55% -
  Horiz. % 73.53% 83.52% 74.78% 81.37% 84.37% 88.45% 100.00%
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 249,412 245,815 239,805 237,556 231,990 232,325 223,919 7.43%
  QoQ % 1.46% 2.51% 0.95% 2.40% -0.14% 3.75% -
  Horiz. % 111.38% 109.78% 107.09% 106.09% 103.60% 103.75% 100.00%
NOSH 75,124 75,172 75,174 75,176 75,321 75,186 75,140 -0.01%
  QoQ % -0.06% -0.00% -0.00% -0.19% 0.18% 0.06% -
  Horiz. % 99.98% 100.04% 100.04% 100.05% 100.24% 100.06% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 12.42 % 10.18 % 11.52 % 10.94 % 10.94 % 10.24 % 9.61 % 18.59%
  QoQ % 22.00% -11.63% 5.30% 0.00% 6.84% 6.56% -
  Horiz. % 129.24% 105.93% 119.88% 113.84% 113.84% 106.56% 100.00%
ROE 10.93 % 9.03 % 10.34 % 9.59 % 9.47 % 8.27 % 7.58 % 27.55%
  QoQ % 21.04% -12.67% 7.82% 1.27% 14.51% 9.10% -
  Horiz. % 144.20% 119.13% 136.41% 126.52% 124.93% 109.10% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 296.14 292.74 288.79 280.17 269.93 253.92 238.14 15.59%
  QoQ % 1.16% 1.37% 3.08% 3.79% 6.31% 6.63% -
  Horiz. % 124.36% 122.93% 121.27% 117.65% 113.35% 106.63% 100.00%
EPS 36.28 29.52 32.98 30.30 29.17 25.54 22.59 37.02%
  QoQ % 22.90% -10.49% 8.84% 3.87% 14.21% 13.06% -
  Horiz. % 160.60% 130.68% 145.99% 134.13% 129.13% 113.06% 100.00%
DPS 13.00 12.00 12.00 12.00 12.00 11.00 11.00 11.75%
  QoQ % 8.33% 0.00% 0.00% 0.00% 9.09% 0.00% -
  Horiz. % 118.18% 109.09% 109.09% 109.09% 109.09% 100.00% 100.00%
NAPS 3.3200 3.2700 3.1900 3.1600 3.0800 3.0900 2.9800 7.45%
  QoQ % 1.53% 2.51% 0.95% 2.60% -0.32% 3.69% -
  Horiz. % 111.41% 109.73% 107.05% 106.04% 103.36% 103.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 269.10 266.18 262.60 254.77 245.93 230.93 216.45 15.58%
  QoQ % 1.10% 1.36% 3.07% 3.59% 6.50% 6.69% -
  Horiz. % 124.32% 122.98% 121.32% 117.70% 113.62% 106.69% 100.00%
EPS 32.97 26.85 29.98 27.55 26.58 23.23 20.54 36.97%
  QoQ % 22.79% -10.44% 8.82% 3.65% 14.42% 13.10% -
  Horiz. % 160.52% 130.72% 145.96% 134.13% 129.41% 113.10% 100.00%
DPS 11.81 10.93 10.93 10.93 10.93 10.01 10.01 11.62%
  QoQ % 8.05% 0.00% 0.00% 0.00% 9.19% 0.00% -
  Horiz. % 117.98% 109.19% 109.19% 109.19% 109.19% 100.00% 100.00%
NAPS 3.0169 2.9734 2.9007 2.8735 2.8062 2.8102 2.7085 7.43%
  QoQ % 1.46% 2.51% 0.95% 2.40% -0.14% 3.75% -
  Horiz. % 111.39% 109.78% 107.10% 106.09% 103.61% 103.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.3000 2.3200 2.0900 2.2600 2.2500 1.8400 1.7100 -
P/RPS 0.78 0.79 0.72 0.81 0.83 0.72 0.72 5.47%
  QoQ % -1.27% 9.72% -11.11% -2.41% 15.28% 0.00% -
  Horiz. % 108.33% 109.72% 100.00% 112.50% 115.28% 100.00% 100.00%
P/EPS 6.34 7.86 6.34 7.46 7.71 7.20 7.57 -11.12%
  QoQ % -19.34% 23.97% -15.01% -3.24% 7.08% -4.89% -
  Horiz. % 83.75% 103.83% 83.75% 98.55% 101.85% 95.11% 100.00%
EY 15.77 12.73 15.78 13.41 12.97 13.88 13.21 12.50%
  QoQ % 23.88% -19.33% 17.67% 3.39% -6.56% 5.07% -
  Horiz. % 119.38% 96.37% 119.45% 101.51% 98.18% 105.07% 100.00%
DY 5.65 5.17 5.74 5.31 5.33 5.98 6.43 -8.24%
  QoQ % 9.28% -9.93% 8.10% -0.38% -10.87% -7.00% -
  Horiz. % 87.87% 80.40% 89.27% 82.58% 82.89% 93.00% 100.00%
P/NAPS 0.69 0.71 0.66 0.72 0.73 0.60 0.57 13.54%
  QoQ % -2.82% 7.58% -8.33% -1.37% 21.67% 5.26% -
  Horiz. % 121.05% 124.56% 115.79% 126.32% 128.07% 105.26% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 28/10/10 29/07/10 13/05/10 25/02/10 28/10/09 23/07/09 -
Price 2.3000 2.4400 2.2900 2.2500 2.4000 1.8700 1.8000 -
P/RPS 0.78 0.83 0.79 0.80 0.89 0.74 0.76 1.74%
  QoQ % -6.02% 5.06% -1.25% -10.11% 20.27% -2.63% -
  Horiz. % 102.63% 109.21% 103.95% 105.26% 117.11% 97.37% 100.00%
P/EPS 6.34 8.26 6.94 7.43 8.23 7.32 7.97 -14.11%
  QoQ % -23.24% 19.02% -6.59% -9.72% 12.43% -8.16% -
  Horiz. % 79.55% 103.64% 87.08% 93.22% 103.26% 91.84% 100.00%
EY 15.77 12.10 14.40 13.47 12.16 13.66 12.55 16.40%
  QoQ % 30.33% -15.97% 6.90% 10.77% -10.98% 8.84% -
  Horiz. % 125.66% 96.41% 114.74% 107.33% 96.89% 108.84% 100.00%
DY 5.65 4.92 5.24 5.33 5.00 5.88 6.11 -5.07%
  QoQ % 14.84% -6.11% -1.69% 6.60% -14.97% -3.76% -
  Horiz. % 92.47% 80.52% 85.76% 87.23% 81.83% 96.24% 100.00%
P/NAPS 0.69 0.75 0.72 0.71 0.78 0.61 0.60 9.74%
  QoQ % -8.00% 4.17% 1.41% -8.97% 27.87% 1.67% -
  Horiz. % 115.00% 125.00% 120.00% 118.33% 130.00% 101.67% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. 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
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers