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.
 


 

291  221  582  1202 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 PWORTH 0.04-0.005 
 MLAB 0.07+0.025 
 DGB 0.17+0.005 
 HSI-H8F 0.395-0.025 
 HSI-C7K 0.34+0.005 
 ISTONE 0.21-0.015 
 IFCAMSC 0.54+0.01 
 VELESTO 0.39+0.01 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
3. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
4. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
5. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
6. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
7. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
8. [转贴] [MALAYAN FLOUR MILLS BHD:面粉和谷物售价提高以缓解大宗商品成本以保护利润率,有净额外汇收益;面粉和谷物的需求保持健康;活禽价格上涨和生产成本降低导致活禽销售利润增加] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers