Highlights

[NHFATT] YoY Annualized Quarter Result on 2012-03-31 [#1]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 03-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -17.29%    YoY -     -42.18%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 192,796 183,804 217,252 216,072 214,840 211,380 182,148 0.95%
  YoY % 4.89% -15.40% 0.55% 0.57% 1.64% 16.05% -
  Horiz. % 105.85% 100.91% 119.27% 118.62% 117.95% 116.05% 100.00%
PBT 21,224 13,968 32,188 22,680 31,236 28,760 23,580 -1.74%
  YoY % 51.95% -56.60% 41.92% -27.39% 8.61% 21.97% -
  Horiz. % 90.01% 59.24% 136.51% 96.18% 132.47% 121.97% 100.00%
Tax -3,756 -4,048 -5,168 -6,300 -2,560 -2,936 -972 25.26%
  YoY % 7.21% 21.67% 17.97% -146.09% 12.81% -202.06% -
  Horiz. % 386.42% 416.46% 531.69% 648.15% 263.37% 302.06% 100.00%
NP 17,468 9,920 27,020 16,380 28,676 25,824 22,608 -4.21%
  YoY % 76.09% -63.29% 64.96% -42.88% 11.04% 14.23% -
  Horiz. % 77.26% 43.88% 119.52% 72.45% 126.84% 114.23% 100.00%
NP to SH 17,468 9,920 27,020 16,380 28,328 25,620 22,396 -4.06%
  YoY % 76.09% -63.29% 64.96% -42.18% 10.57% 14.40% -
  Horiz. % 78.00% 44.29% 120.65% 73.14% 126.49% 114.40% 100.00%
Tax Rate 17.70 % 28.98 % 16.06 % 27.78 % 8.20 % 10.21 % 4.12 % 27.49%
  YoY % -38.92% 80.45% -42.19% 238.78% -19.69% 147.82% -
  Horiz. % 429.61% 703.40% 389.81% 674.27% 199.03% 247.82% 100.00%
Total Cost 175,328 173,884 190,232 199,692 186,164 185,556 159,540 1.58%
  YoY % 0.83% -8.59% -4.74% 7.27% 0.33% 16.31% -
  Horiz. % 109.90% 108.99% 119.24% 125.17% 116.69% 116.31% 100.00%
Net Worth 319,417 314,907 309,646 293,112 257,117 237,556 223,208 6.15%
  YoY % 1.43% 1.70% 5.64% 14.00% 8.23% 6.43% -
  Horiz. % 143.10% 141.08% 138.73% 131.32% 115.19% 106.43% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 319,417 314,907 309,646 293,112 257,117 237,556 223,208 6.15%
  YoY % 1.43% 1.70% 5.64% 14.00% 8.23% 6.43% -
  Horiz. % 143.10% 141.08% 138.73% 131.32% 115.19% 106.43% 100.00%
NOSH 75,157 75,157 75,157 75,157 75,180 75,176 75,154 0.00%
  YoY % 0.00% 0.00% 0.00% -0.03% 0.01% 0.03% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.03% 100.03% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 9.06 % 5.40 % 12.44 % 7.58 % 13.35 % 12.22 % 12.41 % -5.11%
  YoY % 67.78% -56.59% 64.12% -43.22% 9.25% -1.53% -
  Horiz. % 73.01% 43.51% 100.24% 61.08% 107.57% 98.47% 100.00%
ROE 5.47 % 3.15 % 8.73 % 5.59 % 11.02 % 10.78 % 10.03 % -9.61%
  YoY % 73.65% -63.92% 56.17% -49.27% 2.23% 7.48% -
  Horiz. % 54.54% 31.41% 87.04% 55.73% 109.87% 107.48% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 256.52 244.56 289.06 287.49 285.77 281.18 242.37 0.95%
  YoY % 4.89% -15.39% 0.55% 0.60% 1.63% 16.01% -
  Horiz. % 105.84% 100.90% 119.26% 118.62% 117.91% 116.01% 100.00%
EPS 23.24 13.20 35.96 21.80 37.68 34.08 29.80 -4.06%
  YoY % 76.06% -63.29% 64.95% -42.14% 10.56% 14.36% -
  Horiz. % 77.99% 44.30% 120.67% 73.15% 126.44% 114.36% 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 4.2500 4.1900 4.1200 3.9000 3.4200 3.1600 2.9700 6.15%
  YoY % 1.43% 1.70% 5.64% 14.04% 8.23% 6.40% -
  Horiz. % 143.10% 141.08% 138.72% 131.31% 115.15% 106.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 233.21 222.33 262.79 261.36 259.87 255.69 220.33 0.95%
  YoY % 4.89% -15.40% 0.55% 0.57% 1.63% 16.05% -
  Horiz. % 105.85% 100.91% 119.27% 118.62% 117.95% 116.05% 100.00%
EPS 21.13 12.00 32.68 19.81 34.27 30.99 27.09 -4.05%
  YoY % 76.08% -63.28% 64.97% -42.19% 10.58% 14.40% -
  Horiz. % 78.00% 44.30% 120.63% 73.13% 126.50% 114.40% 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 3.8637 3.8091 3.7455 3.5455 3.1101 2.8735 2.6999 6.15%
  YoY % 1.43% 1.70% 5.64% 14.00% 8.23% 6.43% -
  Horiz. % 143.11% 141.08% 138.73% 131.32% 115.19% 106.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.5000 2.7700 2.3000 2.4400 2.4200 2.2600 1.5900 -
P/RPS 0.97 1.13 0.80 0.85 0.85 0.80 0.66 6.62%
  YoY % -14.16% 41.25% -5.88% 0.00% 6.25% 21.21% -
  Horiz. % 146.97% 171.21% 121.21% 128.79% 128.79% 121.21% 100.00%
P/EPS 10.76 20.99 6.40 11.20 6.42 6.63 5.34 12.38%
  YoY % -48.74% 227.97% -42.86% 74.45% -3.17% 24.16% -
  Horiz. % 201.50% 393.07% 119.85% 209.74% 120.22% 124.16% 100.00%
EY 9.30 4.76 15.63 8.93 15.57 15.08 18.74 -11.02%
  YoY % 95.38% -69.55% 75.03% -42.65% 3.25% -19.53% -
  Horiz. % 49.63% 25.40% 83.40% 47.65% 83.08% 80.47% 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 0.66 0.56 0.63 0.71 0.72 0.54 1.49%
  YoY % -10.61% 17.86% -11.11% -11.27% -1.39% 33.33% -
  Horiz. % 109.26% 122.22% 103.70% 116.67% 131.48% 133.33% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 05/05/15 29/05/14 02/05/13 03/05/12 05/05/11 13/05/10 14/05/09 -
Price 2.4300 2.8300 2.4500 2.4000 2.4900 2.2500 1.7700 -
P/RPS 0.95 1.16 0.85 0.83 0.87 0.80 0.73 4.49%
  YoY % -18.10% 36.47% 2.41% -4.60% 8.75% 9.59% -
  Horiz. % 130.14% 158.90% 116.44% 113.70% 119.18% 109.59% 100.00%
P/EPS 10.46 21.44 6.81 11.01 6.61 6.60 5.94 9.89%
  YoY % -51.21% 214.83% -38.15% 66.57% 0.15% 11.11% -
  Horiz. % 176.09% 360.94% 114.65% 185.35% 111.28% 111.11% 100.00%
EY 9.56 4.66 14.67 9.08 15.13 15.15 16.84 -9.00%
  YoY % 105.15% -68.23% 61.56% -39.99% -0.13% -10.04% -
  Horiz. % 56.77% 27.67% 87.11% 53.92% 89.85% 89.96% 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 0.57 0.68 0.59 0.62 0.73 0.71 0.60 -0.85%
  YoY % -16.18% 15.25% -4.84% -15.07% 2.82% 18.33% -
  Horiz. % 95.00% 113.33% 98.33% 103.33% 121.67% 118.33% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

247  252  552  1448 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINDA 0.16-0.015 
 LAMBO 0.020.00 
 DATAPRP 0.995+0.24 
 DNEX 0.825+0.005 
 WIDAD 0.51+0.02 
 CNI 0.21-0.005 
 REX 0.23-0.005 
 MACPIE 0.09+0.01 
 SAUDEE 0.275+0.03 
 UCREST 0.28+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS