Highlights

[NHFATT] QoQ TTM Result on 2012-03-31 [#1]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 03-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -15.08%    YoY -     -39.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 217,467 214,276 211,167 215,878 215,570 219,107 225,123 -2.27%
  QoQ % 1.49% 1.47% -2.18% 0.14% -1.61% -2.67% -
  Horiz. % 96.60% 95.18% 93.80% 95.89% 95.76% 97.33% 100.00%
PBT 27,669 26,140 25,409 23,720 25,859 31,954 31,254 -7.77%
  QoQ % 5.85% 2.88% 7.12% -8.27% -19.07% 2.24% -
  Horiz. % 88.53% 83.64% 81.30% 75.89% 82.74% 102.24% 100.00%
Tax -4,906 -6,414 -6,264 -6,881 -5,946 -4,143 -4,277 9.53%
  QoQ % 23.51% -2.39% 8.97% -15.72% -43.52% 3.13% -
  Horiz. % 114.71% 149.96% 146.46% 160.88% 139.02% 96.87% 100.00%
NP 22,763 19,726 19,145 16,839 19,913 27,811 26,977 -10.66%
  QoQ % 15.40% 3.03% 13.69% -15.44% -28.40% 3.09% -
  Horiz. % 84.38% 73.12% 70.97% 62.42% 73.81% 103.09% 100.00%
NP to SH 22,763 19,726 19,206 16,818 19,805 27,601 26,588 -9.79%
  QoQ % 15.40% 2.71% 14.20% -15.08% -28.25% 3.81% -
  Horiz. % 85.61% 74.19% 72.24% 63.25% 74.49% 103.81% 100.00%
Tax Rate 17.73 % 24.54 % 24.65 % 29.01 % 22.99 % 12.97 % 13.68 % 18.78%
  QoQ % -27.75% -0.45% -15.03% 26.19% 77.26% -5.19% -
  Horiz. % 129.61% 179.39% 180.19% 212.06% 168.06% 94.81% 100.00%
Total Cost 194,704 194,550 192,022 199,039 195,657 191,296 198,146 -1.16%
  QoQ % 0.08% 1.32% -3.53% 1.73% 2.28% -3.46% -
  Horiz. % 98.26% 98.19% 96.91% 100.45% 98.74% 96.54% 100.00%
Net Worth 303,280 303,634 302,882 293,112 289,113 263,788 256,166 11.86%
  QoQ % -0.12% 0.25% 3.33% 1.38% 9.60% 2.98% -
  Horiz. % 118.39% 118.53% 118.24% 114.42% 112.86% 102.98% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 9,780 9,013 9,013 9,013 9,013 9,767 9,767 0.09%
  QoQ % 8.51% 0.00% 0.00% 0.00% -7.72% -0.01% -
  Horiz. % 100.13% 92.28% 92.28% 92.28% 92.28% 99.99% 100.00%
Div Payout % 42.97 % 45.69 % 46.93 % 53.59 % 45.51 % 35.39 % 36.74 % 10.95%
  QoQ % -5.95% -2.64% -12.43% 17.75% 28.60% -3.67% -
  Horiz. % 116.96% 124.36% 127.74% 145.86% 123.87% 96.33% 100.00%
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 303,280 303,634 302,882 293,112 289,113 263,788 256,166 11.86%
  QoQ % -0.12% 0.25% 3.33% 1.38% 9.60% 2.98% -
  Horiz. % 118.39% 118.53% 118.24% 114.42% 112.86% 102.98% 100.00%
NOSH 75,255 75,157 75,157 75,157 75,094 75,153 75,122 0.12%
  QoQ % 0.13% 0.00% 0.00% 0.08% -0.08% 0.04% -
  Horiz. % 100.18% 100.05% 100.05% 100.05% 99.96% 100.04% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 10.47 % 9.21 % 9.07 % 7.80 % 9.24 % 12.69 % 11.98 % -8.55%
  QoQ % 13.68% 1.54% 16.28% -15.58% -27.19% 5.93% -
  Horiz. % 87.40% 76.88% 75.71% 65.11% 77.13% 105.93% 100.00%
ROE 7.51 % 6.50 % 6.34 % 5.74 % 6.85 % 10.46 % 10.38 % -19.33%
  QoQ % 15.54% 2.52% 10.45% -16.20% -34.51% 0.77% -
  Horiz. % 72.35% 62.62% 61.08% 55.30% 65.99% 100.77% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 288.97 285.10 280.97 287.24 287.07 291.55 299.68 -2.39%
  QoQ % 1.36% 1.47% -2.18% 0.06% -1.54% -2.71% -
  Horiz. % 96.43% 95.13% 93.76% 95.85% 95.79% 97.29% 100.00%
EPS 30.25 26.25 25.55 22.38 26.37 36.73 35.39 -9.89%
  QoQ % 15.24% 2.74% 14.16% -15.13% -28.21% 3.79% -
  Horiz. % 85.48% 74.17% 72.20% 63.24% 74.51% 103.79% 100.00%
DPS 13.00 12.00 12.00 12.00 12.00 13.00 13.00 -
  QoQ % 8.33% 0.00% 0.00% 0.00% -7.69% 0.00% -
  Horiz. % 100.00% 92.31% 92.31% 92.31% 92.31% 100.00% 100.00%
NAPS 4.0300 4.0400 4.0300 3.9000 3.8500 3.5100 3.4100 11.72%
  QoQ % -0.25% 0.25% 3.33% 1.30% 9.69% 2.93% -
  Horiz. % 118.18% 118.48% 118.18% 114.37% 112.90% 102.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 263.05 259.19 255.43 261.13 260.75 265.03 272.31 -2.27%
  QoQ % 1.49% 1.47% -2.18% 0.15% -1.61% -2.67% -
  Horiz. % 96.60% 95.18% 93.80% 95.89% 95.75% 97.33% 100.00%
EPS 27.53 23.86 23.23 20.34 23.96 33.39 32.16 -9.80%
  QoQ % 15.38% 2.71% 14.21% -15.11% -28.24% 3.82% -
  Horiz. % 85.60% 74.19% 72.23% 63.25% 74.50% 103.82% 100.00%
DPS 11.83 10.90 10.90 10.90 10.90 11.81 11.81 0.11%
  QoQ % 8.53% 0.00% 0.00% 0.00% -7.71% 0.00% -
  Horiz. % 100.17% 92.29% 92.29% 92.29% 92.29% 100.00% 100.00%
NAPS 3.6685 3.6728 3.6637 3.5455 3.4971 3.1908 3.0986 11.86%
  QoQ % -0.12% 0.25% 3.33% 1.38% 9.60% 2.98% -
  Horiz. % 118.39% 118.53% 118.24% 114.42% 112.86% 102.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.3400 2.3500 2.2500 2.4400 2.3000 2.2000 2.3200 -
P/RPS 0.81 0.82 0.80 0.85 0.80 0.75 0.77 3.42%
  QoQ % -1.22% 2.50% -5.88% 6.25% 6.67% -2.60% -
  Horiz. % 105.19% 106.49% 103.90% 110.39% 103.90% 97.40% 100.00%
P/EPS 7.74 8.95 8.80 10.90 8.72 5.99 6.55 11.72%
  QoQ % -13.52% 1.70% -19.27% 25.00% 45.58% -8.55% -
  Horiz. % 118.17% 136.64% 134.35% 166.41% 133.13% 91.45% 100.00%
EY 12.93 11.17 11.36 9.17 11.47 16.69 15.26 -10.41%
  QoQ % 15.76% -1.67% 23.88% -20.05% -31.28% 9.37% -
  Horiz. % 84.73% 73.20% 74.44% 60.09% 75.16% 109.37% 100.00%
DY 5.56 5.11 5.33 4.92 5.22 5.91 5.60 -0.47%
  QoQ % 8.81% -4.13% 8.33% -5.75% -11.68% 5.54% -
  Horiz. % 99.29% 91.25% 95.18% 87.86% 93.21% 105.54% 100.00%
P/NAPS 0.58 0.58 0.56 0.63 0.60 0.63 0.68 -10.02%
  QoQ % 0.00% 3.57% -11.11% 5.00% -4.76% -7.35% -
  Horiz. % 85.29% 85.29% 82.35% 92.65% 88.24% 92.65% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 20/11/12 02/08/12 03/05/12 27/02/12 10/11/11 28/07/11 -
Price 2.3600 2.3300 2.3300 2.4000 2.4200 2.2900 2.3100 -
P/RPS 0.82 0.82 0.83 0.84 0.84 0.79 0.77 4.26%
  QoQ % 0.00% -1.20% -1.19% 0.00% 6.33% 2.60% -
  Horiz. % 106.49% 106.49% 107.79% 109.09% 109.09% 102.60% 100.00%
P/EPS 7.80 8.88 9.12 10.73 9.18 6.24 6.53 12.52%
  QoQ % -12.16% -2.63% -15.00% 16.88% 47.12% -4.44% -
  Horiz. % 119.45% 135.99% 139.66% 164.32% 140.58% 95.56% 100.00%
EY 12.82 11.26 10.97 9.32 10.90 16.04 15.32 -11.15%
  QoQ % 13.85% 2.64% 17.70% -14.50% -32.04% 4.70% -
  Horiz. % 83.68% 73.50% 71.61% 60.84% 71.15% 104.70% 100.00%
DY 5.51 5.15 5.15 5.00 4.96 5.68 5.63 -1.42%
  QoQ % 6.99% 0.00% 3.00% 0.81% -12.68% 0.89% -
  Horiz. % 97.87% 91.47% 91.47% 88.81% 88.10% 100.89% 100.00%
P/NAPS 0.59 0.58 0.58 0.62 0.63 0.65 0.68 -8.99%
  QoQ % 1.72% 0.00% -6.45% -1.59% -3.08% -4.41% -
  Horiz. % 86.76% 85.29% 85.29% 91.18% 92.65% 95.59% 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.
 


 

265  259  533  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.375-0.025 
 DAYA 0.01+0.005 
 EKOVEST 0.825-0.03 
 PERDANA 0.465+0.01 
 PTRANS 0.26+0.015 
 ALAM 0.135-0.01 
 KEYASIC 0.065+0.01 
 SAPNRG 0.29+0.005 
 HSI-C7K 0.335+0.01 
 ARMADA 0.5150.00 
Partners & Brokers