Highlights

[NHFATT] YoY Annual (Unaudited) Result on 2010-12-31 [#4]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend YoY -     24.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 210,604 217,467 215,570 222,473 203,315 168,902 156,757 5.04%
  YoY % -3.16% 0.88% -3.10% 9.42% 20.37% 7.75% -
  Horiz. % 134.35% 138.73% 137.52% 141.92% 129.70% 107.75% 100.00%
PBT 27,357 27,669 25,859 31,304 25,729 21,601 24,891 1.59%
  YoY % -1.13% 7.00% -17.39% 21.67% 19.11% -13.22% -
  Horiz. % 109.91% 111.16% 103.89% 125.76% 103.37% 86.78% 100.00%
Tax -7,208 -4,906 -5,946 -3,665 -3,484 -3,320 -1,888 24.99%
  YoY % -46.92% 17.49% -62.24% -5.20% -4.94% -75.85% -
  Horiz. % 381.78% 259.85% 314.94% 194.12% 184.53% 175.85% 100.00%
NP 20,149 22,763 19,913 27,639 22,245 18,281 23,003 -2.18%
  YoY % -11.48% 14.31% -27.95% 24.25% 21.68% -20.53% -
  Horiz. % 87.59% 98.96% 86.57% 120.15% 96.70% 79.47% 100.00%
NP to SH 20,149 22,763 19,805 27,254 21,973 18,281 23,003 -2.18%
  YoY % -11.48% 14.94% -27.33% 24.03% 20.20% -20.53% -
  Horiz. % 87.59% 98.96% 86.10% 118.48% 95.52% 79.47% 100.00%
Tax Rate 26.35 % 17.73 % 22.99 % 11.71 % 13.54 % 15.37 % 7.59 % 23.03%
  YoY % 48.62% -22.88% 96.33% -13.52% -11.91% 102.50% -
  Horiz. % 347.17% 233.60% 302.90% 154.28% 178.39% 202.50% 100.00%
Total Cost 190,455 194,704 195,657 194,834 181,070 150,621 133,754 6.06%
  YoY % -2.18% -0.49% 0.42% 7.60% 20.22% 12.61% -
  Horiz. % 142.39% 145.57% 146.28% 145.67% 135.38% 112.61% 100.00%
Net Worth 313,395 302,841 289,353 249,540 231,452 217,988 207,410 7.11%
  YoY % 3.49% 4.66% 15.95% 7.81% 6.18% 5.10% -
  Horiz. % 151.10% 146.01% 139.51% 120.31% 111.59% 105.10% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 9,018 9,769 9,018 9,771 9,017 8,268 8,266 1.46%
  YoY % -7.68% 8.32% -7.70% 8.36% 9.06% 0.03% -
  Horiz. % 109.10% 118.18% 109.10% 118.20% 109.09% 100.03% 100.00%
Div Payout % 44.76 % 42.92 % 45.54 % 35.85 % 41.04 % 45.23 % 35.94 % 3.72%
  YoY % 4.29% -5.75% 27.03% -12.65% -9.26% 25.85% -
  Horiz. % 124.54% 119.42% 126.71% 99.75% 114.19% 125.85% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 313,395 302,841 289,353 249,540 231,452 217,988 207,410 7.11%
  YoY % 3.49% 4.66% 15.95% 7.81% 6.18% 5.10% -
  Horiz. % 151.10% 146.01% 139.51% 120.31% 111.59% 105.10% 100.00%
NOSH 75,154 75,146 75,156 75,162 75,147 75,168 75,148 0.00%
  YoY % 0.01% -0.01% -0.01% 0.02% -0.03% 0.03% -
  Horiz. % 100.01% 100.00% 100.01% 100.02% 100.00% 100.03% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 9.57 % 10.47 % 9.24 % 12.42 % 10.94 % 10.82 % 14.67 % -6.87%
  YoY % -8.60% 13.31% -25.60% 13.53% 1.11% -26.24% -
  Horiz. % 65.24% 71.37% 62.99% 84.66% 74.57% 73.76% 100.00%
ROE 6.43 % 7.52 % 6.84 % 10.92 % 9.49 % 8.39 % 11.09 % -8.68%
  YoY % -14.49% 9.94% -37.36% 15.07% 13.11% -24.35% -
  Horiz. % 57.98% 67.81% 61.68% 98.47% 85.57% 75.65% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 280.23 289.39 286.83 295.99 270.56 224.70 208.60 5.04%
  YoY % -3.17% 0.89% -3.09% 9.40% 20.41% 7.72% -
  Horiz. % 134.34% 138.73% 137.50% 141.89% 129.70% 107.72% 100.00%
EPS 26.81 30.29 26.35 36.26 29.24 24.32 30.61 -2.18%
  YoY % -11.49% 14.95% -27.33% 24.01% 20.23% -20.55% -
  Horiz. % 87.59% 98.95% 86.08% 118.46% 95.52% 79.45% 100.00%
DPS 12.00 13.00 12.00 13.00 12.00 11.00 11.00 1.46%
  YoY % -7.69% 8.33% -7.69% 8.33% 9.09% 0.00% -
  Horiz. % 109.09% 118.18% 109.09% 118.18% 109.09% 100.00% 100.00%
NAPS 4.1700 4.0300 3.8500 3.3200 3.0800 2.9000 2.7600 7.11%
  YoY % 3.47% 4.68% 15.96% 7.79% 6.21% 5.07% -
  Horiz. % 151.09% 146.01% 139.49% 120.29% 111.59% 105.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 254.75 263.05 260.75 269.10 245.93 204.30 189.61 5.04%
  YoY % -3.16% 0.88% -3.10% 9.42% 20.38% 7.75% -
  Horiz. % 134.35% 138.73% 137.52% 141.92% 129.70% 107.75% 100.00%
EPS 24.37 27.53 23.96 32.97 26.58 22.11 27.82 -2.18%
  YoY % -11.48% 14.90% -27.33% 24.04% 20.22% -20.52% -
  Horiz. % 87.60% 98.96% 86.13% 118.51% 95.54% 79.48% 100.00%
DPS 10.91 11.82 10.91 11.82 10.91 10.00 10.00 1.46%
  YoY % -7.70% 8.34% -7.70% 8.34% 9.10% 0.00% -
  Horiz. % 109.10% 118.20% 109.10% 118.20% 109.10% 100.00% 100.00%
NAPS 3.7908 3.6632 3.5000 3.0184 2.7997 2.6368 2.5088 7.11%
  YoY % 3.48% 4.66% 15.96% 7.81% 6.18% 5.10% -
  Horiz. % 151.10% 146.01% 139.51% 120.31% 111.60% 105.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.8800 2.3400 2.3000 2.3000 2.2500 1.6000 1.8000 -
P/RPS 1.03 0.81 0.80 0.78 0.83 0.71 0.86 3.05%
  YoY % 27.16% 1.25% 2.56% -6.02% 16.90% -17.44% -
  Horiz. % 119.77% 94.19% 93.02% 90.70% 96.51% 82.56% 100.00%
P/EPS 10.74 7.72 8.73 6.34 7.69 6.58 5.88 10.55%
  YoY % 39.12% -11.57% 37.70% -17.56% 16.87% 11.90% -
  Horiz. % 182.65% 131.29% 148.47% 107.82% 130.78% 111.90% 100.00%
EY 9.31 12.95 11.46 15.77 13.00 15.20 17.01 -9.55%
  YoY % -28.11% 13.00% -27.33% 21.31% -14.47% -10.64% -
  Horiz. % 54.73% 76.13% 67.37% 92.71% 76.43% 89.36% 100.00%
DY 4.17 5.56 5.22 5.65 5.33 6.88 6.11 -6.16%
  YoY % -25.00% 6.51% -7.61% 6.00% -22.53% 12.60% -
  Horiz. % 68.25% 91.00% 85.43% 92.47% 87.23% 112.60% 100.00%
P/NAPS 0.69 0.58 0.60 0.69 0.73 0.55 0.65 1.00%
  YoY % 18.97% -3.33% -13.04% -5.48% 32.73% -15.38% -
  Horiz. % 106.15% 89.23% 92.31% 106.15% 112.31% 84.62% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 26/02/13 27/02/12 28/02/11 25/02/10 26/02/09 29/02/08 -
Price 2.7300 2.3600 2.4200 2.3000 2.4000 1.5800 1.7000 -
P/RPS 0.97 0.82 0.84 0.78 0.89 0.70 0.81 3.05%
  YoY % 18.29% -2.38% 7.69% -12.36% 27.14% -13.58% -
  Horiz. % 119.75% 101.23% 103.70% 96.30% 109.88% 86.42% 100.00%
P/EPS 10.18 7.79 9.18 6.34 8.21 6.50 5.55 10.63%
  YoY % 30.68% -15.14% 44.79% -22.78% 26.31% 17.12% -
  Horiz. % 183.42% 140.36% 165.41% 114.23% 147.93% 117.12% 100.00%
EY 9.82 12.84 10.89 15.77 12.18 15.39 18.01 -9.61%
  YoY % -23.52% 17.91% -30.94% 29.47% -20.86% -14.55% -
  Horiz. % 54.53% 71.29% 60.47% 87.56% 67.63% 85.45% 100.00%
DY 4.40 5.51 4.96 5.65 5.00 6.96 6.47 -6.22%
  YoY % -20.15% 11.09% -12.21% 13.00% -28.16% 7.57% -
  Horiz. % 68.01% 85.16% 76.66% 87.33% 77.28% 107.57% 100.00%
P/NAPS 0.65 0.59 0.63 0.69 0.78 0.54 0.62 0.79%
  YoY % 10.17% -6.35% -8.70% -11.54% 44.44% -12.90% -
  Horiz. % 104.84% 95.16% 101.61% 111.29% 125.81% 87.10% 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.
 


 

308  357  500  1104 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 SANICHI 0.045-0.005 
 JAKS 1.27-0.03 
 TDM 0.31+0.005 
 FPGROUP 0.69+0.05 
 DGB-WB 0.01-0.005 
 SAPNRG 0.2650.00 
 ARMADA 0.485+0.025 
 HSI-H8F 0.245+0.015 
 DGB 0.15+0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers