Highlights

[NHFATT] YoY Cumulative Quarter Result on 2013-06-30 [#2]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     117.51%    YoY -     8.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 114,602 99,858 102,757 109,250 108,640 113,043 110,393 0.63%
  YoY % 14.76% -2.82% -5.94% 0.56% -3.89% 2.40% -
  Horiz. % 103.81% 90.46% 93.08% 98.96% 98.41% 102.40% 100.00%
PBT 15,890 12,511 9,601 17,830 15,505 15,955 16,005 -0.12%
  YoY % 27.01% 30.31% -46.15% 15.00% -2.82% -0.31% -
  Horiz. % 99.28% 78.17% 59.99% 111.40% 96.88% 99.69% 100.00%
Tax -1,802 -2,987 -1,649 -3,137 -1,953 -1,635 -1,023 9.89%
  YoY % 39.67% -81.14% 47.43% -60.62% -19.45% -59.82% -
  Horiz. % 176.15% 291.98% 161.19% 306.65% 190.91% 159.82% 100.00%
NP 14,088 9,524 7,952 14,693 13,552 14,320 14,982 -1.02%
  YoY % 47.92% 19.77% -45.88% 8.42% -5.36% -4.42% -
  Horiz. % 94.03% 63.57% 53.08% 98.07% 90.46% 95.58% 100.00%
NP to SH 14,088 9,524 7,952 14,693 13,552 14,151 14,817 -0.84%
  YoY % 47.92% 19.77% -45.88% 8.42% -4.23% -4.49% -
  Horiz. % 95.08% 64.28% 53.67% 99.16% 91.46% 95.51% 100.00%
Tax Rate 11.34 % 23.87 % 17.18 % 17.59 % 12.60 % 10.25 % 6.39 % 10.02%
  YoY % -52.49% 38.94% -2.33% 39.60% 22.93% 60.41% -
  Horiz. % 177.46% 373.55% 268.86% 275.27% 197.18% 160.41% 100.00%
Total Cost 100,514 90,334 94,805 94,557 95,088 98,723 95,411 0.87%
  YoY % 11.27% -4.72% 0.26% -0.56% -3.68% 3.47% -
  Horiz. % 105.35% 94.68% 99.36% 99.10% 99.66% 103.47% 100.00%
Net Worth 341,964 323,175 317,914 317,914 302,882 256,266 239,808 6.09%
  YoY % 5.81% 1.65% 0.00% 4.96% 18.19% 6.86% -
  Horiz. % 142.60% 134.76% 132.57% 132.57% 126.30% 106.86% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 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
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 341,964 323,175 317,914 317,914 302,882 256,266 239,808 6.09%
  YoY % 5.81% 1.65% 0.00% 4.96% 18.19% 6.86% -
  Horiz. % 142.60% 134.76% 132.57% 132.57% 126.30% 106.86% 100.00%
NOSH 75,157 75,157 75,157 75,157 75,157 75,151 75,175 -0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.01% -0.03% -
  Horiz. % 99.98% 99.98% 99.98% 99.98% 99.98% 99.97% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 12.29 % 9.54 % 7.74 % 13.45 % 12.47 % 12.67 % 13.57 % -1.64%
  YoY % 28.83% 23.26% -42.45% 7.86% -1.58% -6.63% -
  Horiz. % 90.57% 70.30% 57.04% 99.12% 91.89% 93.37% 100.00%
ROE 4.12 % 2.95 % 2.50 % 4.62 % 4.47 % 5.52 % 6.18 % -6.53%
  YoY % 39.66% 18.00% -45.89% 3.36% -19.02% -10.68% -
  Horiz. % 66.67% 47.73% 40.45% 74.76% 72.33% 89.32% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 152.48 132.87 136.72 145.36 144.55 150.42 146.85 0.63%
  YoY % 14.76% -2.82% -5.94% 0.56% -3.90% 2.43% -
  Horiz. % 103.83% 90.48% 93.10% 98.99% 98.43% 102.43% 100.00%
EPS 18.74 12.67 10.58 19.55 18.03 18.83 19.71 -0.84%
  YoY % 47.91% 19.75% -45.88% 8.43% -4.25% -4.46% -
  Horiz. % 95.08% 64.28% 53.68% 99.19% 91.48% 95.54% 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 4.5500 4.3000 4.2300 4.2300 4.0300 3.4100 3.1900 6.09%
  YoY % 5.81% 1.65% 0.00% 4.96% 18.18% 6.90% -
  Horiz. % 142.63% 134.80% 132.60% 132.60% 126.33% 106.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 138.62 120.79 124.29 132.15 131.41 136.74 133.53 0.62%
  YoY % 14.76% -2.82% -5.95% 0.56% -3.90% 2.40% -
  Horiz. % 103.81% 90.46% 93.08% 98.97% 98.41% 102.40% 100.00%
EPS 17.04 11.52 9.62 17.77 16.39 17.12 17.92 -0.83%
  YoY % 47.92% 19.75% -45.86% 8.42% -4.26% -4.46% -
  Horiz. % 95.09% 64.29% 53.68% 99.16% 91.46% 95.54% 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 4.1364 3.9091 3.8455 3.8455 3.6637 3.0998 2.9007 6.09%
  YoY % 5.81% 1.65% 0.00% 4.96% 18.19% 6.86% -
  Horiz. % 142.60% 134.76% 132.57% 132.57% 126.30% 106.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.7600 2.4200 2.8000 2.9000 2.2500 2.3200 2.0900 -
P/RPS 1.81 1.82 2.05 2.00 1.56 1.54 1.42 4.12%
  YoY % -0.55% -11.22% 2.50% 28.21% 1.30% 8.45% -
  Horiz. % 127.46% 128.17% 144.37% 140.85% 109.86% 108.45% 100.00%
P/EPS 14.72 19.10 26.46 14.83 12.48 12.32 10.60 5.62%
  YoY % -22.93% -27.82% 78.42% 18.83% 1.30% 16.23% -
  Horiz. % 138.87% 180.19% 249.62% 139.91% 117.74% 116.23% 100.00%
EY 6.79 5.24 3.78 6.74 8.01 8.12 9.43 -5.32%
  YoY % 29.58% 38.62% -43.92% -15.86% -1.35% -13.89% -
  Horiz. % 72.00% 55.57% 40.08% 71.47% 84.94% 86.11% 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 0.61 0.56 0.66 0.69 0.56 0.68 0.66 -1.30%
  YoY % 8.93% -15.15% -4.35% 23.21% -17.65% 3.03% -
  Horiz. % 92.42% 84.85% 100.00% 104.55% 84.85% 103.03% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/07/16 11/08/15 29/08/14 28/08/13 02/08/12 28/07/11 29/07/10 -
Price 2.8000 2.5000 2.7700 2.7300 2.3300 2.3100 2.2900 -
P/RPS 1.84 1.88 2.03 1.88 1.61 1.54 1.56 2.79%
  YoY % -2.13% -7.39% 7.98% 16.77% 4.55% -1.28% -
  Horiz. % 117.95% 120.51% 130.13% 120.51% 103.21% 98.72% 100.00%
P/EPS 14.94 19.73 26.18 13.96 12.92 12.27 11.62 4.27%
  YoY % -24.28% -24.64% 87.54% 8.05% 5.30% 5.59% -
  Horiz. % 128.57% 169.79% 225.30% 120.14% 111.19% 105.59% 100.00%
EY 6.69 5.07 3.82 7.16 7.74 8.15 8.61 -4.11%
  YoY % 31.95% 32.72% -46.65% -7.49% -5.03% -5.34% -
  Horiz. % 77.70% 58.89% 44.37% 83.16% 89.90% 94.66% 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 0.58 0.65 0.65 0.58 0.68 0.72 -2.46%
  YoY % 6.90% -10.77% 0.00% 12.07% -14.71% -5.56% -
  Horiz. % 86.11% 80.56% 90.28% 90.28% 80.56% 94.44% 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
 
 

452  498  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.265+0.005 
 FINTEC 0.0250.00 
 DNEX 0.80+0.04 
 EMICO 0.665+0.14 
 AT 0.06-0.005 
 PASUKGB-WA 0.0150.00 
 KTG 0.140.00 
 PASUKGB 0.1150.00 
 YB-LA 0.0750.00 
 TFP 0.225+0.005 
PARTNERS & BROKERS