Highlights

[NHFATT] YoY Annual (Unaudited) Result on 2013-12-31 [#4]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend YoY -     -11.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 231,894 207,226 200,596 210,604 217,467 215,570 222,473 0.69%
  YoY % 11.90% 3.31% -4.75% -3.16% 0.88% -3.10% -
  Horiz. % 104.23% 93.15% 90.17% 94.66% 97.75% 96.90% 100.00%
PBT 36,810 26,570 17,900 27,357 27,669 25,859 31,304 2.73%
  YoY % 38.54% 48.44% -34.57% -1.13% 7.00% -17.39% -
  Horiz. % 117.59% 84.88% 57.18% 87.39% 88.39% 82.61% 100.00%
Tax -6,820 -7,320 -5,926 -7,208 -4,906 -5,946 -3,665 10.89%
  YoY % 6.83% -23.52% 17.79% -46.92% 17.49% -62.24% -
  Horiz. % 186.08% 199.73% 161.69% 196.67% 133.86% 162.24% 100.00%
NP 29,990 19,250 11,974 20,149 22,763 19,913 27,639 1.37%
  YoY % 55.79% 60.76% -40.57% -11.48% 14.31% -27.95% -
  Horiz. % 108.51% 69.65% 43.32% 72.90% 82.36% 72.05% 100.00%
NP to SH 29,990 19,250 11,974 20,149 22,763 19,805 27,254 1.61%
  YoY % 55.79% 60.76% -40.57% -11.48% 14.94% -27.33% -
  Horiz. % 110.04% 70.63% 43.93% 73.93% 83.52% 72.67% 100.00%
Tax Rate 18.53 % 27.55 % 33.11 % 26.35 % 17.73 % 22.99 % 11.71 % 7.94%
  YoY % -32.74% -16.79% 25.65% 48.62% -22.88% 96.33% -
  Horiz. % 158.24% 235.27% 282.75% 225.02% 151.41% 196.33% 100.00%
Total Cost 201,904 187,976 188,622 190,455 194,704 195,657 194,834 0.60%
  YoY % 7.41% -0.34% -0.96% -2.18% -0.49% 0.42% -
  Horiz. % 103.63% 96.48% 96.81% 97.75% 99.93% 100.42% 100.00%
Net Worth 372,778 329,939 314,907 313,395 302,841 289,353 249,540 6.91%
  YoY % 12.98% 4.77% 0.48% 3.49% 4.66% 15.95% -
  Horiz. % 149.39% 132.22% 126.20% 125.59% 121.36% 115.95% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 10,521 8,267 7,515 9,018 9,769 9,018 9,771 1.24%
  YoY % 27.27% 10.00% -16.66% -7.68% 8.32% -7.70% -
  Horiz. % 107.68% 84.61% 76.92% 92.30% 99.98% 92.30% 100.00%
Div Payout % 35.08 % 42.95 % 62.77 % 44.76 % 42.92 % 45.54 % 35.85 % -0.36%
  YoY % -18.32% -31.58% 40.24% 4.29% -5.75% 27.03% -
  Horiz. % 97.85% 119.80% 175.09% 124.85% 119.72% 127.03% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 372,778 329,939 314,907 313,395 302,841 289,353 249,540 6.91%
  YoY % 12.98% 4.77% 0.48% 3.49% 4.66% 15.95% -
  Horiz. % 149.39% 132.22% 126.20% 125.59% 121.36% 115.95% 100.00%
NOSH 75,157 75,157 75,157 75,154 75,146 75,156 75,162 -0.00%
  YoY % 0.00% 0.00% 0.00% 0.01% -0.01% -0.01% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.98% 99.99% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 12.93 % 9.29 % 5.97 % 9.57 % 10.47 % 9.24 % 12.42 % 0.67%
  YoY % 39.18% 55.61% -37.62% -8.60% 13.31% -25.60% -
  Horiz. % 104.11% 74.80% 48.07% 77.05% 84.30% 74.40% 100.00%
ROE 8.04 % 5.83 % 3.80 % 6.43 % 7.52 % 6.84 % 10.92 % -4.97%
  YoY % 37.91% 53.42% -40.90% -14.49% 9.94% -37.36% -
  Horiz. % 73.63% 53.39% 34.80% 58.88% 68.86% 62.64% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 308.55 275.72 266.90 280.23 289.39 286.83 295.99 0.69%
  YoY % 11.91% 3.30% -4.76% -3.17% 0.89% -3.09% -
  Horiz. % 104.24% 93.15% 90.17% 94.68% 97.77% 96.91% 100.00%
EPS 39.90 25.61 15.93 26.81 30.29 26.35 36.26 1.61%
  YoY % 55.80% 60.77% -40.58% -11.49% 14.95% -27.33% -
  Horiz. % 110.04% 70.63% 43.93% 73.94% 83.54% 72.67% 100.00%
DPS 14.00 11.00 10.00 12.00 13.00 12.00 13.00 1.24%
  YoY % 27.27% 10.00% -16.67% -7.69% 8.33% -7.69% -
  Horiz. % 107.69% 84.62% 76.92% 92.31% 100.00% 92.31% 100.00%
NAPS 4.9600 4.3900 4.1900 4.1700 4.0300 3.8500 3.3200 6.91%
  YoY % 12.98% 4.77% 0.48% 3.47% 4.68% 15.96% -
  Horiz. % 149.40% 132.23% 126.20% 125.60% 121.39% 115.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 280.50 250.66 242.64 254.75 263.05 260.75 269.10 0.69%
  YoY % 11.90% 3.31% -4.75% -3.16% 0.88% -3.10% -
  Horiz. % 104.24% 93.15% 90.17% 94.67% 97.75% 96.90% 100.00%
EPS 36.28 23.28 14.48 24.37 27.53 23.96 32.97 1.61%
  YoY % 55.84% 60.77% -40.58% -11.48% 14.90% -27.33% -
  Horiz. % 110.04% 70.61% 43.92% 73.92% 83.50% 72.67% 100.00%
DPS 12.73 10.00 9.09 10.91 11.82 10.91 11.82 1.24%
  YoY % 27.30% 10.01% -16.68% -7.70% 8.34% -7.70% -
  Horiz. % 107.70% 84.60% 76.90% 92.30% 100.00% 92.30% 100.00%
NAPS 4.5091 3.9909 3.8091 3.7908 3.6632 3.5000 3.0184 6.91%
  YoY % 12.98% 4.77% 0.48% 3.48% 4.66% 15.96% -
  Horiz. % 149.39% 132.22% 126.20% 125.59% 121.36% 115.96% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 3.2400 2.8000 2.5500 2.8800 2.3400 2.3000 2.3000 -
P/RPS 1.05 1.02 0.96 1.03 0.81 0.80 0.78 5.07%
  YoY % 2.94% 6.25% -6.80% 27.16% 1.25% 2.56% -
  Horiz. % 134.62% 130.77% 123.08% 132.05% 103.85% 102.56% 100.00%
P/EPS 8.12 10.93 16.01 10.74 7.72 8.73 6.34 4.21%
  YoY % -25.71% -31.73% 49.07% 39.12% -11.57% 37.70% -
  Horiz. % 128.08% 172.40% 252.52% 169.40% 121.77% 137.70% 100.00%
EY 12.32 9.15 6.25 9.31 12.95 11.46 15.77 -4.03%
  YoY % 34.64% 46.40% -32.87% -28.11% 13.00% -27.33% -
  Horiz. % 78.12% 58.02% 39.63% 59.04% 82.12% 72.67% 100.00%
DY 4.32 3.93 3.92 4.17 5.56 5.22 5.65 -4.37%
  YoY % 9.92% 0.26% -6.00% -25.00% 6.51% -7.61% -
  Horiz. % 76.46% 69.56% 69.38% 73.81% 98.41% 92.39% 100.00%
P/NAPS 0.65 0.64 0.61 0.69 0.58 0.60 0.69 -0.99%
  YoY % 1.56% 4.92% -11.59% 18.97% -3.33% -13.04% -
  Horiz. % 94.20% 92.75% 88.41% 100.00% 84.06% 86.96% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 23/02/16 27/02/15 26/02/14 26/02/13 27/02/12 28/02/11 -
Price 3.5000 2.7000 2.5700 2.7300 2.3600 2.4200 2.3000 -
P/RPS 1.13 0.98 0.96 0.97 0.82 0.84 0.78 6.37%
  YoY % 15.31% 2.08% -1.03% 18.29% -2.38% 7.69% -
  Horiz. % 144.87% 125.64% 123.08% 124.36% 105.13% 107.69% 100.00%
P/EPS 8.77 10.54 16.13 10.18 7.79 9.18 6.34 5.55%
  YoY % -16.79% -34.66% 58.45% 30.68% -15.14% 44.79% -
  Horiz. % 138.33% 166.25% 254.42% 160.57% 122.87% 144.79% 100.00%
EY 11.40 9.49 6.20 9.82 12.84 10.89 15.77 -5.26%
  YoY % 20.13% 53.06% -36.86% -23.52% 17.91% -30.94% -
  Horiz. % 72.29% 60.18% 39.32% 62.27% 81.42% 69.06% 100.00%
DY 4.00 4.07 3.89 4.40 5.51 4.96 5.65 -5.59%
  YoY % -1.72% 4.63% -11.59% -20.15% 11.09% -12.21% -
  Horiz. % 70.80% 72.04% 68.85% 77.88% 97.52% 87.79% 100.00%
P/NAPS 0.71 0.62 0.61 0.65 0.59 0.63 0.69 0.48%
  YoY % 14.52% 1.64% -6.15% 10.17% -6.35% -8.70% -
  Horiz. % 102.90% 89.86% 88.41% 94.20% 85.51% 91.30% 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.
 


 

171  159  443  1530 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.12+0.02 
 ARMADA 0.525-0.005 
 HSI-H8F 0.29+0.04 
 HSI-C7F 0.23-0.04 
 ALAM-WA 0.06+0.01 
 SAPNRG 0.29-0.005 
 MTAG 0.58+0.01 
 FINTEC 0.085+0.005 
 HSI-C7J 0.125-0.02 
 FPGROUP 0.565+0.02 

TOP ARTICLES

1. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Malaysia Stock Analysis Report – RCECAP (9296) Louis Yap Investment
6. 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
7. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
8. [转贴] [Facebook live video:浅谈Seacera group bhd (Seacera)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers