Highlights

[NHFATT] YoY Cumulative Quarter Result on 2010-06-30 [#2]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 29-Jul-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     131.33%    YoY -     23.46%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 109,250 108,640 113,043 110,393 96,614 86,572 72,898 6.97%
  YoY % 0.56% -3.89% 2.40% 14.26% 11.60% 18.76% -
  Horiz. % 149.87% 149.03% 155.07% 151.43% 132.53% 118.76% 100.00%
PBT 17,830 15,505 15,955 16,005 13,318 14,784 10,464 9.28%
  YoY % 15.00% -2.82% -0.31% 20.18% -9.92% 41.28% -
  Horiz. % 170.39% 148.17% 152.48% 152.95% 127.27% 141.28% 100.00%
Tax -3,137 -1,953 -1,635 -1,023 -1,098 -1,480 281 -
  YoY % -60.62% -19.45% -59.82% 6.83% 25.81% -626.69% -
  Horiz. % -1,116.37% -695.02% -581.85% -364.06% -390.75% -526.69% 100.00%
NP 14,693 13,552 14,320 14,982 12,220 13,304 10,745 5.35%
  YoY % 8.42% -5.36% -4.42% 22.60% -8.15% 23.82% -
  Horiz. % 136.74% 126.12% 133.27% 139.43% 113.73% 123.82% 100.00%
NP to SH 14,693 13,552 14,151 14,817 12,001 13,304 10,745 5.35%
  YoY % 8.42% -4.23% -4.49% 23.46% -9.79% 23.82% -
  Horiz. % 136.74% 126.12% 131.70% 137.90% 111.69% 123.82% 100.00%
Tax Rate 17.59 % 12.60 % 10.25 % 6.39 % 8.24 % 10.01 % -2.69 % -
  YoY % 39.60% 22.93% 60.41% -22.45% -17.68% 472.12% -
  Horiz. % -653.90% -468.40% -381.04% -237.55% -306.32% -372.12% 100.00%
Total Cost 94,557 95,088 98,723 95,411 84,394 73,268 62,153 7.24%
  YoY % -0.56% -3.68% 3.47% 13.05% 15.19% 17.88% -
  Horiz. % 152.14% 152.99% 158.84% 153.51% 135.78% 117.88% 100.00%
Net Worth 317,914 302,882 256,266 239,808 223,938 214,968 197,617 8.24%
  YoY % 4.96% 18.19% 6.86% 7.09% 4.17% 8.78% -
  Horiz. % 160.87% 153.27% 129.68% 121.35% 113.32% 108.78% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 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
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 317,914 302,882 256,266 239,808 223,938 214,968 197,617 8.24%
  YoY % 4.96% 18.19% 6.86% 7.09% 4.17% 8.78% -
  Horiz. % 160.87% 153.27% 129.68% 121.35% 113.32% 108.78% 100.00%
NOSH 75,157 75,157 75,151 75,175 75,147 75,163 75,139 0.00%
  YoY % 0.00% 0.01% -0.03% 0.04% -0.02% 0.03% -
  Horiz. % 100.02% 100.02% 100.02% 100.05% 100.01% 100.03% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 13.45 % 12.47 % 12.67 % 13.57 % 12.65 % 15.37 % 14.74 % -1.51%
  YoY % 7.86% -1.58% -6.63% 7.27% -17.70% 4.27% -
  Horiz. % 91.25% 84.60% 85.96% 92.06% 85.82% 104.27% 100.00%
ROE 4.62 % 4.47 % 5.52 % 6.18 % 5.36 % 6.19 % 5.44 % -2.68%
  YoY % 3.36% -19.02% -10.68% 15.30% -13.41% 13.79% -
  Horiz. % 84.93% 82.17% 101.47% 113.60% 98.53% 113.79% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 145.36 144.55 150.42 146.85 128.57 115.18 97.02 6.96%
  YoY % 0.56% -3.90% 2.43% 14.22% 11.63% 18.72% -
  Horiz. % 149.82% 148.99% 155.04% 151.36% 132.52% 118.72% 100.00%
EPS 19.55 18.03 18.83 19.71 15.97 17.70 14.30 5.35%
  YoY % 8.43% -4.25% -4.46% 23.42% -9.77% 23.78% -
  Horiz. % 136.71% 126.08% 131.68% 137.83% 111.68% 123.78% 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 4.2300 4.0300 3.4100 3.1900 2.9800 2.8600 2.6300 8.23%
  YoY % 4.96% 18.18% 6.90% 7.05% 4.20% 8.75% -
  Horiz. % 160.84% 153.23% 129.66% 121.29% 113.31% 108.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 132.15 131.41 136.74 133.53 116.86 104.72 88.18 6.97%
  YoY % 0.56% -3.90% 2.40% 14.26% 11.59% 18.76% -
  Horiz. % 149.86% 149.02% 155.07% 151.43% 132.52% 118.76% 100.00%
EPS 17.77 16.39 17.12 17.92 14.52 16.09 13.00 5.34%
  YoY % 8.42% -4.26% -4.46% 23.42% -9.76% 23.77% -
  Horiz. % 136.69% 126.08% 131.69% 137.85% 111.69% 123.77% 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 3.8455 3.6637 3.0998 2.9007 2.7088 2.6003 2.3904 8.24%
  YoY % 4.96% 18.19% 6.86% 7.08% 4.17% 8.78% -
  Horiz. % 160.87% 153.27% 129.68% 121.35% 113.32% 108.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.9000 2.2500 2.3200 2.0900 1.7100 1.7200 1.9500 -
P/RPS 2.00 1.56 1.54 1.42 1.33 1.49 2.01 -0.08%
  YoY % 28.21% 1.30% 8.45% 6.77% -10.74% -25.87% -
  Horiz. % 99.50% 77.61% 76.62% 70.65% 66.17% 74.13% 100.00%
P/EPS 14.83 12.48 12.32 10.60 10.71 9.72 13.64 1.40%
  YoY % 18.83% 1.30% 16.23% -1.03% 10.19% -28.74% -
  Horiz. % 108.72% 91.50% 90.32% 77.71% 78.52% 71.26% 100.00%
EY 6.74 8.01 8.12 9.43 9.34 10.29 7.33 -1.39%
  YoY % -15.86% -1.35% -13.89% 0.96% -9.23% 40.38% -
  Horiz. % 91.95% 109.28% 110.78% 128.65% 127.42% 140.38% 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 0.69 0.56 0.68 0.66 0.57 0.60 0.74 -1.16%
  YoY % 23.21% -17.65% 3.03% 15.79% -5.00% -18.92% -
  Horiz. % 93.24% 75.68% 91.89% 89.19% 77.03% 81.08% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 02/08/12 28/07/11 29/07/10 23/07/09 24/07/08 07/08/07 -
Price 2.7300 2.3300 2.3100 2.2900 1.8000 1.8400 1.8000 -
P/RPS 1.88 1.61 1.54 1.56 1.40 1.60 1.86 0.18%
  YoY % 16.77% 4.55% -1.28% 11.43% -12.50% -13.98% -
  Horiz. % 101.08% 86.56% 82.80% 83.87% 75.27% 86.02% 100.00%
P/EPS 13.96 12.92 12.27 11.62 11.27 10.40 12.59 1.73%
  YoY % 8.05% 5.30% 5.59% 3.11% 8.37% -17.39% -
  Horiz. % 110.88% 102.62% 97.46% 92.30% 89.52% 82.61% 100.00%
EY 7.16 7.74 8.15 8.61 8.87 9.62 7.94 -1.71%
  YoY % -7.49% -5.03% -5.34% -2.93% -7.80% 21.16% -
  Horiz. % 90.18% 97.48% 102.64% 108.44% 111.71% 121.16% 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 0.65 0.58 0.68 0.72 0.60 0.64 0.68 -0.75%
  YoY % 12.07% -14.71% -5.56% 20.00% -6.25% -5.88% -
  Horiz. % 95.59% 85.29% 100.00% 105.88% 88.24% 94.12% 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.
 


 

237  178  568  1313 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.515+0.025 
 DGB 0.17+0.005 
 HSI-H8F 0.395-0.025 
 ISTONE 0.21-0.015 
 IFCAMSC 0.54+0.01 
 HSI-C7K 0.34+0.005 
 SAPNRG-WA 0.135+0.005 
 VELESTO 0.385+0.005 
 EKOVEST 0.78+0.01 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
3. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
4. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
5. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
6. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
7. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
8. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
Partners & Brokers