Highlights

[NHFATT] YoY Annualized Quarter Result on 2011-03-31 [#1]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 05-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     3.94%    YoY -     10.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 183,804 217,252 216,072 214,840 211,380 182,148 170,680 1.24%
  YoY % -15.40% 0.55% 0.57% 1.64% 16.05% 6.72% -
  Horiz. % 107.69% 127.29% 126.59% 125.87% 123.85% 106.72% 100.00%
PBT 13,968 32,188 22,680 31,236 28,760 23,580 25,200 -9.36%
  YoY % -56.60% 41.92% -27.39% 8.61% 21.97% -6.43% -
  Horiz. % 55.43% 127.73% 90.00% 123.95% 114.13% 93.57% 100.00%
Tax -4,048 -5,168 -6,300 -2,560 -2,936 -972 -2,232 10.43%
  YoY % 21.67% 17.97% -146.09% 12.81% -202.06% 56.45% -
  Horiz. % 181.36% 231.54% 282.26% 114.70% 131.54% 43.55% 100.00%
NP 9,920 27,020 16,380 28,676 25,824 22,608 22,968 -13.05%
  YoY % -63.29% 64.96% -42.88% 11.04% 14.23% -1.57% -
  Horiz. % 43.19% 117.64% 71.32% 124.85% 112.43% 98.43% 100.00%
NP to SH 9,920 27,020 16,380 28,328 25,620 22,396 22,968 -13.05%
  YoY % -63.29% 64.96% -42.18% 10.57% 14.40% -2.49% -
  Horiz. % 43.19% 117.64% 71.32% 123.34% 111.55% 97.51% 100.00%
Tax Rate 28.98 % 16.06 % 27.78 % 8.20 % 10.21 % 4.12 % 8.86 % 21.83%
  YoY % 80.45% -42.19% 238.78% -19.69% 147.82% -53.50% -
  Horiz. % 327.09% 181.26% 313.54% 92.55% 115.24% 46.50% 100.00%
Total Cost 173,884 190,232 199,692 186,164 185,556 159,540 147,712 2.75%
  YoY % -8.59% -4.74% 7.27% 0.33% 16.31% 8.01% -
  Horiz. % 117.72% 128.79% 135.19% 126.03% 125.62% 108.01% 100.00%
Net Worth 314,907 309,646 293,112 257,117 237,556 223,208 213,446 6.69%
  YoY % 1.70% 5.64% 14.00% 8.23% 6.43% 4.57% -
  Horiz. % 147.54% 145.07% 137.32% 120.46% 111.30% 104.57% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 314,907 309,646 293,112 257,117 237,556 223,208 213,446 6.69%
  YoY % 1.70% 5.64% 14.00% 8.23% 6.43% 4.57% -
  Horiz. % 147.54% 145.07% 137.32% 120.46% 111.30% 104.57% 100.00%
NOSH 75,157 75,157 75,157 75,180 75,176 75,154 75,157 -0.00%
  YoY % 0.00% 0.00% -0.03% 0.01% 0.03% -0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.03% 100.03% 100.00% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 5.40 % 12.44 % 7.58 % 13.35 % 12.22 % 12.41 % 13.46 % -14.11%
  YoY % -56.59% 64.12% -43.22% 9.25% -1.53% -7.80% -
  Horiz. % 40.12% 92.42% 56.32% 99.18% 90.79% 92.20% 100.00%
ROE 3.15 % 8.73 % 5.59 % 11.02 % 10.78 % 10.03 % 10.76 % -18.51%
  YoY % -63.92% 56.17% -49.27% 2.23% 7.48% -6.78% -
  Horiz. % 29.28% 81.13% 51.95% 102.42% 100.19% 93.22% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 244.56 289.06 287.49 285.77 281.18 242.37 227.10 1.24%
  YoY % -15.39% 0.55% 0.60% 1.63% 16.01% 6.72% -
  Horiz. % 107.69% 127.28% 126.59% 125.83% 123.81% 106.72% 100.00%
EPS 13.20 35.96 21.80 37.68 34.08 29.80 30.56 -13.05%
  YoY % -63.29% 64.95% -42.14% 10.56% 14.36% -2.49% -
  Horiz. % 43.19% 117.67% 71.34% 123.30% 111.52% 97.51% 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 4.1900 4.1200 3.9000 3.4200 3.1600 2.9700 2.8400 6.69%
  YoY % 1.70% 5.64% 14.04% 8.23% 6.40% 4.58% -
  Horiz. % 147.54% 145.07% 137.32% 120.42% 111.27% 104.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 222.33 262.79 261.36 259.87 255.69 220.33 206.45 1.24%
  YoY % -15.40% 0.55% 0.57% 1.63% 16.05% 6.72% -
  Horiz. % 107.69% 127.29% 126.60% 125.88% 123.85% 106.72% 100.00%
EPS 12.00 32.68 19.81 34.27 30.99 27.09 27.78 -13.05%
  YoY % -63.28% 64.97% -42.19% 10.58% 14.40% -2.48% -
  Horiz. % 43.20% 117.64% 71.31% 123.36% 111.56% 97.52% 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 3.8091 3.7455 3.5455 3.1101 2.8735 2.6999 2.5818 6.69%
  YoY % 1.70% 5.64% 14.00% 8.23% 6.43% 4.57% -
  Horiz. % 147.54% 145.07% 137.33% 120.46% 111.30% 104.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.7700 2.3000 2.4400 2.4200 2.2600 1.5900 1.7600 -
P/RPS 1.13 0.80 0.85 0.85 0.80 0.66 0.77 6.60%
  YoY % 41.25% -5.88% 0.00% 6.25% 21.21% -14.29% -
  Horiz. % 146.75% 103.90% 110.39% 110.39% 103.90% 85.71% 100.00%
P/EPS 20.99 6.40 11.20 6.42 6.63 5.34 5.76 24.04%
  YoY % 227.97% -42.86% 74.45% -3.17% 24.16% -7.29% -
  Horiz. % 364.41% 111.11% 194.44% 111.46% 115.10% 92.71% 100.00%
EY 4.76 15.63 8.93 15.57 15.08 18.74 17.36 -19.39%
  YoY % -69.55% 75.03% -42.65% 3.25% -19.53% 7.95% -
  Horiz. % 27.42% 90.03% 51.44% 89.69% 86.87% 107.95% 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 0.66 0.56 0.63 0.71 0.72 0.54 0.62 1.05%
  YoY % 17.86% -11.11% -11.27% -1.39% 33.33% -12.90% -
  Horiz. % 106.45% 90.32% 101.61% 114.52% 116.13% 87.10% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 02/05/13 03/05/12 05/05/11 13/05/10 14/05/09 15/05/08 -
Price 2.8300 2.4500 2.4000 2.4900 2.2500 1.7700 1.8200 -
P/RPS 1.16 0.85 0.83 0.87 0.80 0.73 0.80 6.39%
  YoY % 36.47% 2.41% -4.60% 8.75% 9.59% -8.75% -
  Horiz. % 145.00% 106.25% 103.75% 108.75% 100.00% 91.25% 100.00%
P/EPS 21.44 6.81 11.01 6.61 6.60 5.94 5.96 23.77%
  YoY % 214.83% -38.15% 66.57% 0.15% 11.11% -0.34% -
  Horiz. % 359.73% 114.26% 184.73% 110.91% 110.74% 99.66% 100.00%
EY 4.66 14.67 9.08 15.13 15.15 16.84 16.79 -19.23%
  YoY % -68.23% 61.56% -39.99% -0.13% -10.04% 0.30% -
  Horiz. % 27.75% 87.37% 54.08% 90.11% 90.23% 100.30% 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 0.68 0.59 0.62 0.73 0.71 0.60 0.64 1.02%
  YoY % 15.25% -4.84% -15.07% 2.82% 18.33% -6.25% -
  Horiz. % 106.25% 92.19% 96.88% 114.06% 110.94% 93.75% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

374  468  551  990 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.18+0.01 
 VSOLAR 0.040.00 
 ASB 0.15-0.025 
 MTRONIC 0.09+0.01 
 KANGER 0.21-0.01 
 INIX 0.33+0.03 
 JCY 0.745+0.03 
 BINTAI 0.715+0.01 
 PTRANS 0.30+0.015 
 KSTAR 0.20+0.02 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS