Highlights

[NHFATT] QoQ TTM Result on 2011-03-31 [#1]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 05-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     2.48%    YoY -     22.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 215,570 219,107 225,123 223,338 222,473 220,059 217,094 -0.47%
  QoQ % -1.61% -2.67% 0.80% 0.39% 1.10% 1.37% -
  Horiz. % 99.30% 100.93% 103.70% 102.88% 102.48% 101.37% 100.00%
PBT 25,859 31,954 31,254 31,923 31,304 25,906 28,416 -6.08%
  QoQ % -19.07% 2.24% -2.10% 1.98% 20.84% -8.83% -
  Horiz. % 91.00% 112.45% 109.99% 112.34% 110.16% 91.17% 100.00%
Tax -5,946 -4,143 -4,277 -3,571 -3,665 -3,506 -3,409 44.75%
  QoQ % -43.52% 3.13% -19.77% 2.56% -4.54% -2.85% -
  Horiz. % 174.42% 121.53% 125.46% 104.75% 107.51% 102.85% 100.00%
NP 19,913 27,811 26,977 28,352 27,639 22,400 25,007 -14.05%
  QoQ % -28.40% 3.09% -4.85% 2.58% 23.39% -10.43% -
  Horiz. % 79.63% 111.21% 107.88% 113.38% 110.53% 89.57% 100.00%
NP to SH 19,805 27,601 26,588 27,931 27,254 22,194 24,789 -13.86%
  QoQ % -28.25% 3.81% -4.81% 2.48% 22.80% -10.47% -
  Horiz. % 79.89% 111.34% 107.26% 112.67% 109.94% 89.53% 100.00%
Tax Rate 22.99 % 12.97 % 13.68 % 11.19 % 11.71 % 13.53 % 12.00 % 54.07%
  QoQ % 77.26% -5.19% 22.25% -4.44% -13.45% 12.75% -
  Horiz. % 191.58% 108.08% 114.00% 93.25% 97.58% 112.75% 100.00%
Total Cost 195,657 191,296 198,146 194,986 194,834 197,659 192,087 1.23%
  QoQ % 2.28% -3.46% 1.62% 0.08% -1.43% 2.90% -
  Horiz. % 101.86% 99.59% 103.15% 101.51% 101.43% 102.90% 100.00%
Net Worth 289,113 263,788 256,166 257,117 249,412 245,815 239,805 13.24%
  QoQ % 9.60% 2.98% -0.37% 3.09% 1.46% 2.51% -
  Horiz. % 120.56% 110.00% 106.82% 107.22% 104.01% 102.51% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 9,013 9,767 9,767 9,767 9,767 9,034 9,034 -0.16%
  QoQ % -7.72% -0.01% 0.00% 0.00% 8.12% -0.00% -
  Horiz. % 99.76% 108.11% 108.11% 108.11% 108.11% 100.00% 100.00%
Div Payout % 45.51 % 35.39 % 36.74 % 34.97 % 35.84 % 40.71 % 36.45 % 15.90%
  QoQ % 28.60% -3.67% 5.06% -2.43% -11.96% 11.69% -
  Horiz. % 124.86% 97.09% 100.80% 95.94% 98.33% 111.69% 100.00%
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 289,113 263,788 256,166 257,117 249,412 245,815 239,805 13.24%
  QoQ % 9.60% 2.98% -0.37% 3.09% 1.46% 2.51% -
  Horiz. % 120.56% 110.00% 106.82% 107.22% 104.01% 102.51% 100.00%
NOSH 75,094 75,153 75,122 75,180 75,124 75,172 75,174 -0.07%
  QoQ % -0.08% 0.04% -0.08% 0.07% -0.06% -0.00% -
  Horiz. % 99.89% 99.97% 99.93% 100.01% 99.93% 100.00% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 9.24 % 12.69 % 11.98 % 12.69 % 12.42 % 10.18 % 11.52 % -13.64%
  QoQ % -27.19% 5.93% -5.59% 2.17% 22.00% -11.63% -
  Horiz. % 80.21% 110.16% 103.99% 110.16% 107.81% 88.37% 100.00%
ROE 6.85 % 10.46 % 10.38 % 10.86 % 10.93 % 9.03 % 10.34 % -23.95%
  QoQ % -34.51% 0.77% -4.42% -0.64% 21.04% -12.67% -
  Horiz. % 66.25% 101.16% 100.39% 105.03% 105.71% 87.33% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 287.07 291.55 299.68 297.07 296.14 292.74 288.79 -0.40%
  QoQ % -1.54% -2.71% 0.88% 0.31% 1.16% 1.37% -
  Horiz. % 99.40% 100.96% 103.77% 102.87% 102.55% 101.37% 100.00%
EPS 26.37 36.73 35.39 37.15 36.28 29.52 32.98 -13.82%
  QoQ % -28.21% 3.79% -4.74% 2.40% 22.90% -10.49% -
  Horiz. % 79.96% 111.37% 107.31% 112.64% 110.01% 89.51% 100.00%
DPS 12.00 13.00 13.00 13.00 13.00 12.00 12.00 -
  QoQ % -7.69% 0.00% 0.00% 0.00% 8.33% 0.00% -
  Horiz. % 100.00% 108.33% 108.33% 108.33% 108.33% 100.00% 100.00%
NAPS 3.8500 3.5100 3.4100 3.4200 3.3200 3.2700 3.1900 13.32%
  QoQ % 9.69% 2.93% -0.29% 3.01% 1.53% 2.51% -
  Horiz. % 120.69% 110.03% 106.90% 107.21% 104.08% 102.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 260.75 265.03 272.31 270.15 269.10 266.18 262.60 -0.47%
  QoQ % -1.61% -2.67% 0.80% 0.39% 1.10% 1.36% -
  Horiz. % 99.30% 100.93% 103.70% 102.88% 102.48% 101.36% 100.00%
EPS 23.96 33.39 32.16 33.79 32.97 26.85 29.98 -13.84%
  QoQ % -28.24% 3.82% -4.82% 2.49% 22.79% -10.44% -
  Horiz. % 79.92% 111.37% 107.27% 112.71% 109.97% 89.56% 100.00%
DPS 10.90 11.81 11.81 11.81 11.81 10.93 10.93 -0.18%
  QoQ % -7.71% 0.00% 0.00% 0.00% 8.05% 0.00% -
  Horiz. % 99.73% 108.05% 108.05% 108.05% 108.05% 100.00% 100.00%
NAPS 3.4971 3.1908 3.0986 3.1101 3.0169 2.9734 2.9007 13.24%
  QoQ % 9.60% 2.98% -0.37% 3.09% 1.46% 2.51% -
  Horiz. % 120.56% 110.00% 106.82% 107.22% 104.01% 102.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.3000 2.2000 2.3200 2.4200 2.3000 2.3200 2.0900 -
P/RPS 0.80 0.75 0.77 0.81 0.78 0.79 0.72 7.26%
  QoQ % 6.67% -2.60% -4.94% 3.85% -1.27% 9.72% -
  Horiz. % 111.11% 104.17% 106.94% 112.50% 108.33% 109.72% 100.00%
P/EPS 8.72 5.99 6.55 6.51 6.34 7.86 6.34 23.60%
  QoQ % 45.58% -8.55% 0.61% 2.68% -19.34% 23.97% -
  Horiz. % 137.54% 94.48% 103.31% 102.68% 100.00% 123.97% 100.00%
EY 11.47 16.69 15.26 15.35 15.77 12.73 15.78 -19.11%
  QoQ % -31.28% 9.37% -0.59% -2.66% 23.88% -19.33% -
  Horiz. % 72.69% 105.77% 96.70% 97.28% 99.94% 80.67% 100.00%
DY 5.22 5.91 5.60 5.37 5.65 5.17 5.74 -6.12%
  QoQ % -11.68% 5.54% 4.28% -4.96% 9.28% -9.93% -
  Horiz. % 90.94% 102.96% 97.56% 93.55% 98.43% 90.07% 100.00%
P/NAPS 0.60 0.63 0.68 0.71 0.69 0.71 0.66 -6.14%
  QoQ % -4.76% -7.35% -4.23% 2.90% -2.82% 7.58% -
  Horiz. % 90.91% 95.45% 103.03% 107.58% 104.55% 107.58% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 10/11/11 28/07/11 05/05/11 28/02/11 28/10/10 29/07/10 -
Price 2.4200 2.2900 2.3100 2.4900 2.3000 2.4400 2.2900 -
P/RPS 0.84 0.79 0.77 0.84 0.78 0.83 0.79 4.16%
  QoQ % 6.33% 2.60% -8.33% 7.69% -6.02% 5.06% -
  Horiz. % 106.33% 100.00% 97.47% 106.33% 98.73% 105.06% 100.00%
P/EPS 9.18 6.24 6.53 6.70 6.34 8.26 6.94 20.44%
  QoQ % 47.12% -4.44% -2.54% 5.68% -23.24% 19.02% -
  Horiz. % 132.28% 89.91% 94.09% 96.54% 91.35% 119.02% 100.00%
EY 10.90 16.04 15.32 14.92 15.77 12.10 14.40 -16.90%
  QoQ % -32.04% 4.70% 2.68% -5.39% 30.33% -15.97% -
  Horiz. % 75.69% 111.39% 106.39% 103.61% 109.51% 84.03% 100.00%
DY 4.96 5.68 5.63 5.22 5.65 4.92 5.24 -3.59%
  QoQ % -12.68% 0.89% 7.85% -7.61% 14.84% -6.11% -
  Horiz. % 94.66% 108.40% 107.44% 99.62% 107.82% 93.89% 100.00%
P/NAPS 0.63 0.65 0.68 0.73 0.69 0.75 0.72 -8.50%
  QoQ % -3.08% -4.41% -6.85% 5.80% -8.00% 4.17% -
  Horiz. % 87.50% 90.28% 94.44% 101.39% 95.83% 104.17% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS