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.
 


TOP ARTICLES

1. Why is Mr Ooi Teck Bee’s Rm 1.16 target for Hiap Teck easily achievable? Koon Yew Yin Koon Yew Yin's Blog
2. Opportunities abound for Hong Kong construction sector Good Articles to Share
3. Reposted article: THE IMPORTANCE OF DIVERSIFICATION (Calvin Tan) This is a 3rd posting to warn about Black Swan event THE INVESTMENT APPROACH OF CALVIN TAN
4. PublicInvest Research Headlines - 25 Oct 2021 PublicInvest Research
5. Moscow decries U.S. move to call Russians 'homeless' for visa purposes Good Articles to Share
6. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks - FOR SEE_Research
7. As outbreak worsens, Covid-19 cases in eastern Europe near 20 million Good Articles to Share
8. Biden sparks confusion with commitment to Taiwan’s defence if Beijing attacks Good Articles to Share
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

415  465  583  824 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.77+0.015 
 MINETEC-PA 0.035+0.035 
 AT 0.055-0.005 
 FITTERS 0.435+0.02 
 MTRONIC 0.025-0.005 
 MYEG 1.09+0.05 
 LKL 0.125-0.01 
 NWP 0.275-0.015 
 KANGER 0.050.00 
 OPCOM 1.29-0.04 
PARTNERS & BROKERS