Highlights

[NHFATT] YoY Annualized Quarter Result on 2013-03-31 [#1]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 02-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     18.70%    YoY -     64.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 218,568 192,796 183,804 217,252 216,072 214,840 211,380 0.56%
  YoY % 13.37% 4.89% -15.40% 0.55% 0.57% 1.64% -
  Horiz. % 103.40% 91.21% 86.95% 102.78% 102.22% 101.64% 100.00%
PBT 23,884 21,224 13,968 32,188 22,680 31,236 28,760 -3.05%
  YoY % 12.53% 51.95% -56.60% 41.92% -27.39% 8.61% -
  Horiz. % 83.05% 73.80% 48.57% 111.92% 78.86% 108.61% 100.00%
Tax -1,984 -3,756 -4,048 -5,168 -6,300 -2,560 -2,936 -6.32%
  YoY % 47.18% 7.21% 21.67% 17.97% -146.09% 12.81% -
  Horiz. % 67.57% 127.93% 137.87% 176.02% 214.58% 87.19% 100.00%
NP 21,900 17,468 9,920 27,020 16,380 28,676 25,824 -2.71%
  YoY % 25.37% 76.09% -63.29% 64.96% -42.88% 11.04% -
  Horiz. % 84.80% 67.64% 38.41% 104.63% 63.43% 111.04% 100.00%
NP to SH 21,900 17,468 9,920 27,020 16,380 28,328 25,620 -2.58%
  YoY % 25.37% 76.09% -63.29% 64.96% -42.18% 10.57% -
  Horiz. % 85.48% 68.18% 38.72% 105.46% 63.93% 110.57% 100.00%
Tax Rate 8.31 % 17.70 % 28.98 % 16.06 % 27.78 % 8.20 % 10.21 % -3.37%
  YoY % -53.05% -38.92% 80.45% -42.19% 238.78% -19.69% -
  Horiz. % 81.39% 173.36% 283.84% 157.30% 272.09% 80.31% 100.00%
Total Cost 196,668 175,328 173,884 190,232 199,692 186,164 185,556 0.97%
  YoY % 12.17% 0.83% -8.59% -4.74% 7.27% 0.33% -
  Horiz. % 105.99% 94.49% 93.71% 102.52% 107.62% 100.33% 100.00%
Net Worth 333,697 319,417 314,907 309,646 293,112 257,117 237,556 5.82%
  YoY % 4.47% 1.43% 1.70% 5.64% 14.00% 8.23% -
  Horiz. % 140.47% 134.46% 132.56% 130.35% 123.39% 108.23% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 333,697 319,417 314,907 309,646 293,112 257,117 237,556 5.82%
  YoY % 4.47% 1.43% 1.70% 5.64% 14.00% 8.23% -
  Horiz. % 140.47% 134.46% 132.56% 130.35% 123.39% 108.23% 100.00%
NOSH 75,157 75,157 75,157 75,157 75,157 75,180 75,176 -0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.03% 0.01% -
  Horiz. % 99.97% 99.97% 99.97% 99.97% 99.97% 100.01% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 10.02 % 9.06 % 5.40 % 12.44 % 7.58 % 13.35 % 12.22 % -3.25%
  YoY % 10.60% 67.78% -56.59% 64.12% -43.22% 9.25% -
  Horiz. % 82.00% 74.14% 44.19% 101.80% 62.03% 109.25% 100.00%
ROE 6.56 % 5.47 % 3.15 % 8.73 % 5.59 % 11.02 % 10.78 % -7.94%
  YoY % 19.93% 73.65% -63.92% 56.17% -49.27% 2.23% -
  Horiz. % 60.85% 50.74% 29.22% 80.98% 51.86% 102.23% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 290.82 256.52 244.56 289.06 287.49 285.77 281.18 0.56%
  YoY % 13.37% 4.89% -15.39% 0.55% 0.60% 1.63% -
  Horiz. % 103.43% 91.23% 86.98% 102.80% 102.24% 101.63% 100.00%
EPS 29.12 23.24 13.20 35.96 21.80 37.68 34.08 -2.59%
  YoY % 25.30% 76.06% -63.29% 64.95% -42.14% 10.56% -
  Horiz. % 85.45% 68.19% 38.73% 105.52% 63.97% 110.56% 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 4.4400 4.2500 4.1900 4.1200 3.9000 3.4200 3.1600 5.83%
  YoY % 4.47% 1.43% 1.70% 5.64% 14.04% 8.23% -
  Horiz. % 140.51% 134.49% 132.59% 130.38% 123.42% 108.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 264.38 233.21 222.33 262.79 261.36 259.87 255.69 0.56%
  YoY % 13.37% 4.89% -15.40% 0.55% 0.57% 1.63% -
  Horiz. % 103.40% 91.21% 86.95% 102.78% 102.22% 101.63% 100.00%
EPS 26.49 21.13 12.00 32.68 19.81 34.27 30.99 -2.58%
  YoY % 25.37% 76.08% -63.28% 64.97% -42.19% 10.58% -
  Horiz. % 85.48% 68.18% 38.72% 105.45% 63.92% 110.58% 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 4.0364 3.8637 3.8091 3.7455 3.5455 3.1101 2.8735 5.82%
  YoY % 4.47% 1.43% 1.70% 5.64% 14.00% 8.23% -
  Horiz. % 140.47% 134.46% 132.56% 130.35% 123.39% 108.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.6000 2.5000 2.7700 2.3000 2.4400 2.4200 2.2600 -
P/RPS 0.89 0.97 1.13 0.80 0.85 0.85 0.80 1.79%
  YoY % -8.25% -14.16% 41.25% -5.88% 0.00% 6.25% -
  Horiz. % 111.25% 121.25% 141.25% 100.00% 106.25% 106.25% 100.00%
P/EPS 8.92 10.76 20.99 6.40 11.20 6.42 6.63 5.06%
  YoY % -17.10% -48.74% 227.97% -42.86% 74.45% -3.17% -
  Horiz. % 134.54% 162.29% 316.59% 96.53% 168.93% 96.83% 100.00%
EY 11.21 9.30 4.76 15.63 8.93 15.57 15.08 -4.82%
  YoY % 20.54% 95.38% -69.55% 75.03% -42.65% 3.25% -
  Horiz. % 74.34% 61.67% 31.56% 103.65% 59.22% 103.25% 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 0.59 0.66 0.56 0.63 0.71 0.72 -3.26%
  YoY % 0.00% -10.61% 17.86% -11.11% -11.27% -1.39% -
  Horiz. % 81.94% 81.94% 91.67% 77.78% 87.50% 98.61% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 05/05/15 29/05/14 02/05/13 03/05/12 05/05/11 13/05/10 -
Price 2.7500 2.4300 2.8300 2.4500 2.4000 2.4900 2.2500 -
P/RPS 0.95 0.95 1.16 0.85 0.83 0.87 0.80 2.90%
  YoY % 0.00% -18.10% 36.47% 2.41% -4.60% 8.75% -
  Horiz. % 118.75% 118.75% 145.00% 106.25% 103.75% 108.75% 100.00%
P/EPS 9.44 10.46 21.44 6.81 11.01 6.61 6.60 6.14%
  YoY % -9.75% -51.21% 214.83% -38.15% 66.57% 0.15% -
  Horiz. % 143.03% 158.48% 324.85% 103.18% 166.82% 100.15% 100.00%
EY 10.60 9.56 4.66 14.67 9.08 15.13 15.15 -5.77%
  YoY % 10.88% 105.15% -68.23% 61.56% -39.99% -0.13% -
  Horiz. % 69.97% 63.10% 30.76% 96.83% 59.93% 99.87% 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 0.62 0.57 0.68 0.59 0.62 0.73 0.71 -2.23%
  YoY % 8.77% -16.18% 15.25% -4.84% -15.07% 2.82% -
  Horiz. % 87.32% 80.28% 95.77% 83.10% 87.32% 102.82% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

327  588  582 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINDA 0.175+0.055 
 LUSTER 0.22-0.025 
 CNI 0.215+0.02 
 FOCUS-WD 0.010.00 
 BJCORP 0.40-0.03 
 DNEX 0.82+0.005 
 PERMAJU 0.18-0.01 
 FOCUS 0.405-0.055 
 KTG 0.245-0.015 
 LUSTER-WA 0.125-0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LB Aluminium is much cheaper than Press Metal & PMB - Koon Yew Yin Koon Yew Yin's Blog
2. AWC(7579) - king of Facility Management The Huat Project
3. EV.CAR material stocks on KLSE, the best business in the entire world BUY WHAT MR MARKET WANTS TO PLAY UP
4. 适用于股票投资的“5件事”/冷眼 【冷眼专栏】漫漫投资路
5. 买复原能力强的股票/冷眼 【冷眼专栏】漫漫投资路
6. I have a dog - Koon Yew Yin Koon Yew Yin's Blog
7. PublicInvest Research Headlines - 13 Apr 2021 PublicInvest Research
8. PublicInvest Research Headlines - 12 Apr 2021 PublicInvest Research
PARTNERS & BROKERS