Highlights

[NHFATT] YoY Annualized Quarter Result on 2010-03-31 [#1]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 13-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     16.60%    YoY -     14.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 217,252 216,072 214,840 211,380 182,148 170,680 146,224 6.81%
  YoY % 0.55% 0.57% 1.64% 16.05% 6.72% 16.73% -
  Horiz. % 148.57% 147.77% 146.93% 144.56% 124.57% 116.73% 100.00%
PBT 32,188 22,680 31,236 28,760 23,580 25,200 19,240 8.95%
  YoY % 41.92% -27.39% 8.61% 21.97% -6.43% 30.98% -
  Horiz. % 167.30% 117.88% 162.35% 149.48% 122.56% 130.98% 100.00%
Tax -5,168 -6,300 -2,560 -2,936 -972 -2,232 1,948 -
  YoY % 17.97% -146.09% 12.81% -202.06% 56.45% -214.58% -
  Horiz. % -265.30% -323.41% -131.42% -150.72% -49.90% -114.58% 100.00%
NP 27,020 16,380 28,676 25,824 22,608 22,968 21,188 4.13%
  YoY % 64.96% -42.88% 11.04% 14.23% -1.57% 8.40% -
  Horiz. % 127.53% 77.31% 135.34% 121.88% 106.70% 108.40% 100.00%
NP to SH 27,020 16,380 28,328 25,620 22,396 22,968 21,188 4.13%
  YoY % 64.96% -42.18% 10.57% 14.40% -2.49% 8.40% -
  Horiz. % 127.53% 77.31% 133.70% 120.92% 105.70% 108.40% 100.00%
Tax Rate 16.06 % 27.78 % 8.20 % 10.21 % 4.12 % 8.86 % -10.12 % -
  YoY % -42.19% 238.78% -19.69% 147.82% -53.50% 187.55% -
  Horiz. % -158.70% -274.51% -81.03% -100.89% -40.71% -87.55% 100.00%
Total Cost 190,232 199,692 186,164 185,556 159,540 147,712 125,036 7.24%
  YoY % -4.74% 7.27% 0.33% 16.31% 8.01% 18.14% -
  Horiz. % 152.14% 159.71% 148.89% 148.40% 127.60% 118.14% 100.00%
Net Worth 309,646 293,112 257,117 237,556 223,208 213,446 197,604 7.77%
  YoY % 5.64% 14.00% 8.23% 6.43% 4.57% 8.02% -
  Horiz. % 156.70% 148.33% 130.12% 120.22% 112.96% 108.02% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 309,646 293,112 257,117 237,556 223,208 213,446 197,604 7.77%
  YoY % 5.64% 14.00% 8.23% 6.43% 4.57% 8.02% -
  Horiz. % 156.70% 148.33% 130.12% 120.22% 112.96% 108.02% 100.00%
NOSH 75,157 75,157 75,180 75,176 75,154 75,157 75,134 0.00%
  YoY % 0.00% -0.03% 0.01% 0.03% -0.00% 0.03% -
  Horiz. % 100.03% 100.03% 100.06% 100.05% 100.03% 100.03% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 12.44 % 7.58 % 13.35 % 12.22 % 12.41 % 13.46 % 14.49 % -2.51%
  YoY % 64.12% -43.22% 9.25% -1.53% -7.80% -7.11% -
  Horiz. % 85.85% 52.31% 92.13% 84.33% 85.65% 92.89% 100.00%
ROE 8.73 % 5.59 % 11.02 % 10.78 % 10.03 % 10.76 % 10.72 % -3.36%
  YoY % 56.17% -49.27% 2.23% 7.48% -6.78% 0.37% -
  Horiz. % 81.44% 52.15% 102.80% 100.56% 93.56% 100.37% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 289.06 287.49 285.77 281.18 242.37 227.10 194.62 6.81%
  YoY % 0.55% 0.60% 1.63% 16.01% 6.72% 16.69% -
  Horiz. % 148.53% 147.72% 146.83% 144.48% 124.53% 116.69% 100.00%
EPS 35.96 21.80 37.68 34.08 29.80 30.56 28.20 4.13%
  YoY % 64.95% -42.14% 10.56% 14.36% -2.49% 8.37% -
  Horiz. % 127.52% 77.30% 133.62% 120.85% 105.67% 108.37% 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 4.1200 3.9000 3.4200 3.1600 2.9700 2.8400 2.6300 7.76%
  YoY % 5.64% 14.04% 8.23% 6.40% 4.58% 7.98% -
  Horiz. % 156.65% 148.29% 130.04% 120.15% 112.93% 107.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 262.79 261.36 259.87 255.69 220.33 206.45 176.87 6.82%
  YoY % 0.55% 0.57% 1.63% 16.05% 6.72% 16.72% -
  Horiz. % 148.58% 147.77% 146.93% 144.56% 124.57% 116.72% 100.00%
EPS 32.68 19.81 34.27 30.99 27.09 27.78 25.63 4.13%
  YoY % 64.97% -42.19% 10.58% 14.40% -2.48% 8.39% -
  Horiz. % 127.51% 77.29% 133.71% 120.91% 105.70% 108.39% 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 3.7455 3.5455 3.1101 2.8735 2.6999 2.5818 2.3902 7.77%
  YoY % 5.64% 14.00% 8.23% 6.43% 4.57% 8.02% -
  Horiz. % 156.70% 148.33% 130.12% 120.22% 112.96% 108.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.3000 2.4400 2.4200 2.2600 1.5900 1.7600 2.0000 -
P/RPS 0.80 0.85 0.85 0.80 0.66 0.77 1.03 -4.12%
  YoY % -5.88% 0.00% 6.25% 21.21% -14.29% -25.24% -
  Horiz. % 77.67% 82.52% 82.52% 77.67% 64.08% 74.76% 100.00%
P/EPS 6.40 11.20 6.42 6.63 5.34 5.76 7.09 -1.69%
  YoY % -42.86% 74.45% -3.17% 24.16% -7.29% -18.76% -
  Horiz. % 90.27% 157.97% 90.55% 93.51% 75.32% 81.24% 100.00%
EY 15.63 8.93 15.57 15.08 18.74 17.36 14.10 1.73%
  YoY % 75.03% -42.65% 3.25% -19.53% 7.95% 23.12% -
  Horiz. % 110.85% 63.33% 110.43% 106.95% 132.91% 123.12% 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 0.63 0.71 0.72 0.54 0.62 0.76 -4.96%
  YoY % -11.11% -11.27% -1.39% 33.33% -12.90% -18.42% -
  Horiz. % 73.68% 82.89% 93.42% 94.74% 71.05% 81.58% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 02/05/13 03/05/12 05/05/11 13/05/10 14/05/09 15/05/08 10/05/07 -
Price 2.4500 2.4000 2.4900 2.2500 1.7700 1.8200 2.1100 -
P/RPS 0.85 0.83 0.87 0.80 0.73 0.80 1.08 -3.91%
  YoY % 2.41% -4.60% 8.75% 9.59% -8.75% -25.93% -
  Horiz. % 78.70% 76.85% 80.56% 74.07% 67.59% 74.07% 100.00%
P/EPS 6.81 11.01 6.61 6.60 5.94 5.96 7.48 -1.55%
  YoY % -38.15% 66.57% 0.15% 11.11% -0.34% -20.32% -
  Horiz. % 91.04% 147.19% 88.37% 88.24% 79.41% 79.68% 100.00%
EY 14.67 9.08 15.13 15.15 16.84 16.79 13.36 1.57%
  YoY % 61.56% -39.99% -0.13% -10.04% 0.30% 25.67% -
  Horiz. % 109.81% 67.96% 113.25% 113.40% 126.05% 125.67% 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 0.59 0.62 0.73 0.71 0.60 0.64 0.80 -4.94%
  YoY % -4.84% -15.07% 2.82% 18.33% -6.25% -20.00% -
  Horiz. % 73.75% 77.50% 91.25% 88.75% 75.00% 80.00% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers