Highlights

[NHFATT] YoY Annualized Quarter Result on 2012-06-30 [#2]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 02-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     65.47%    YoY -     -4.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 199,716 205,514 218,500 217,280 226,086 220,786 193,228 0.55%
  YoY % -2.82% -5.94% 0.56% -3.89% 2.40% 14.26% -
  Horiz. % 103.36% 106.36% 113.08% 112.45% 117.00% 114.26% 100.00%
PBT 25,022 19,202 35,660 31,010 31,910 32,010 26,636 -1.04%
  YoY % 30.31% -46.15% 15.00% -2.82% -0.31% 20.18% -
  Horiz. % 93.94% 72.09% 133.88% 116.42% 119.80% 120.18% 100.00%
Tax -5,974 -3,298 -6,274 -3,906 -3,270 -2,046 -2,196 18.14%
  YoY % -81.14% 47.43% -60.62% -19.45% -59.82% 6.83% -
  Horiz. % 272.04% 150.18% 285.70% 177.87% 148.91% 93.17% 100.00%
NP 19,048 15,904 29,386 27,104 28,640 29,964 24,440 -4.07%
  YoY % 19.77% -45.88% 8.42% -5.36% -4.42% 22.60% -
  Horiz. % 77.94% 65.07% 120.24% 110.90% 117.18% 122.60% 100.00%
NP to SH 19,048 15,904 29,386 27,104 28,302 29,634 24,002 -3.78%
  YoY % 19.77% -45.88% 8.42% -4.23% -4.49% 23.46% -
  Horiz. % 79.36% 66.26% 122.43% 112.92% 117.92% 123.46% 100.00%
Tax Rate 23.87 % 17.18 % 17.59 % 12.60 % 10.25 % 6.39 % 8.24 % 19.39%
  YoY % 38.94% -2.33% 39.60% 22.93% 60.41% -22.45% -
  Horiz. % 289.68% 208.50% 213.47% 152.91% 124.39% 77.55% 100.00%
Total Cost 180,668 189,610 189,114 190,176 197,446 190,822 168,788 1.14%
  YoY % -4.72% 0.26% -0.56% -3.68% 3.47% 13.05% -
  Horiz. % 107.04% 112.34% 112.04% 112.67% 116.98% 113.05% 100.00%
Net Worth 323,175 317,914 317,914 302,882 256,266 239,808 223,938 6.30%
  YoY % 1.65% 0.00% 4.96% 18.19% 6.86% 7.09% -
  Horiz. % 144.31% 141.96% 141.96% 135.25% 114.44% 107.09% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 323,175 317,914 317,914 302,882 256,266 239,808 223,938 6.30%
  YoY % 1.65% 0.00% 4.96% 18.19% 6.86% 7.09% -
  Horiz. % 144.31% 141.96% 141.96% 135.25% 114.44% 107.09% 100.00%
NOSH 75,157 75,157 75,157 75,157 75,151 75,175 75,147 0.00%
  YoY % 0.00% 0.00% 0.00% 0.01% -0.03% 0.04% -
  Horiz. % 100.01% 100.01% 100.01% 100.01% 100.01% 100.04% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 9.54 % 7.74 % 13.45 % 12.47 % 12.67 % 13.57 % 12.65 % -4.59%
  YoY % 23.26% -42.45% 7.86% -1.58% -6.63% 7.27% -
  Horiz. % 75.42% 61.19% 106.32% 98.58% 100.16% 107.27% 100.00%
ROE 5.89 % 5.00 % 9.24 % 8.95 % 11.04 % 12.36 % 10.72 % -9.49%
  YoY % 17.80% -45.89% 3.24% -18.93% -10.68% 15.30% -
  Horiz. % 54.94% 46.64% 86.19% 83.49% 102.99% 115.30% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 265.73 273.45 290.72 289.10 300.84 293.70 257.13 0.55%
  YoY % -2.82% -5.94% 0.56% -3.90% 2.43% 14.22% -
  Horiz. % 103.34% 106.35% 113.06% 112.43% 117.00% 114.22% 100.00%
EPS 25.34 21.16 39.10 36.06 37.66 39.42 31.94 -3.78%
  YoY % 19.75% -45.88% 8.43% -4.25% -4.46% 23.42% -
  Horiz. % 79.34% 66.25% 122.42% 112.90% 117.91% 123.42% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.3000 4.2300 4.2300 4.0300 3.4100 3.1900 2.9800 6.30%
  YoY % 1.65% 0.00% 4.96% 18.18% 6.90% 7.05% -
  Horiz. % 144.30% 141.95% 141.95% 135.23% 114.43% 107.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 241.58 248.59 264.30 262.82 273.47 267.06 233.73 0.55%
  YoY % -2.82% -5.94% 0.56% -3.89% 2.40% 14.26% -
  Horiz. % 103.36% 106.36% 113.08% 112.45% 117.00% 114.26% 100.00%
EPS 23.04 19.24 35.55 32.78 34.23 35.85 29.03 -3.78%
  YoY % 19.75% -45.88% 8.45% -4.24% -4.52% 23.49% -
  Horiz. % 79.37% 66.28% 122.46% 112.92% 117.91% 123.49% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.9091 3.8455 3.8455 3.6637 3.0998 2.9007 2.7088 6.30%
  YoY % 1.65% 0.00% 4.96% 18.19% 6.86% 7.08% -
  Horiz. % 144.31% 141.96% 141.96% 135.25% 114.43% 107.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.4200 2.8000 2.9000 2.2500 2.3200 2.0900 1.7100 -
P/RPS 0.91 1.02 1.00 0.78 0.77 0.71 0.67 5.23%
  YoY % -10.78% 2.00% 28.21% 1.30% 8.45% 5.97% -
  Horiz. % 135.82% 152.24% 149.25% 116.42% 114.93% 105.97% 100.00%
P/EPS 9.55 13.23 7.42 6.24 6.16 5.30 5.35 10.13%
  YoY % -27.82% 78.30% 18.91% 1.30% 16.23% -0.93% -
  Horiz. % 178.50% 247.29% 138.69% 116.64% 115.14% 99.07% 100.00%
EY 10.47 7.56 13.48 16.03 16.23 18.86 18.68 -9.19%
  YoY % 38.49% -43.92% -15.91% -1.23% -13.94% 0.96% -
  Horiz. % 56.05% 40.47% 72.16% 85.81% 86.88% 100.96% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.56 0.66 0.69 0.56 0.68 0.66 0.57 -0.29%
  YoY % -15.15% -4.35% 23.21% -17.65% 3.03% 15.79% -
  Horiz. % 98.25% 115.79% 121.05% 98.25% 119.30% 115.79% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 11/08/15 29/08/14 28/08/13 02/08/12 28/07/11 29/07/10 23/07/09 -
Price 2.5000 2.7700 2.7300 2.3300 2.3100 2.2900 1.8000 -
P/RPS 0.94 1.01 0.94 0.81 0.77 0.78 0.70 5.03%
  YoY % -6.93% 7.45% 16.05% 5.19% -1.28% 11.43% -
  Horiz. % 134.29% 144.29% 134.29% 115.71% 110.00% 111.43% 100.00%
P/EPS 9.86 13.09 6.98 6.46 6.13 5.81 5.64 9.75%
  YoY % -24.68% 87.54% 8.05% 5.38% 5.51% 3.01% -
  Horiz. % 174.82% 232.09% 123.76% 114.54% 108.69% 103.01% 100.00%
EY 10.14 7.64 14.32 15.48 16.30 17.21 17.74 -8.90%
  YoY % 32.72% -46.65% -7.49% -5.03% -5.29% -2.99% -
  Horiz. % 57.16% 43.07% 80.72% 87.26% 91.88% 97.01% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.58 0.65 0.65 0.58 0.68 0.72 0.60 -0.56%
  YoY % -10.77% 0.00% 12.07% -14.71% -5.56% 20.00% -
  Horiz. % 96.67% 108.33% 108.33% 96.67% 113.33% 120.00% 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.
 


 

2001 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.860.00 
 KOTRA 2.060.00 
 UCREST 0.160.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.220.00 
 3A 0.800.00 
Partners & Brokers