Highlights

[NHFATT] YoY Cumulative Quarter Result on 2009-09-30 [#3]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 28-Oct-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     72.36%    YoY -     4.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 162,504 163,798 167,164 150,420 128,408 114,897 119,825 5.20%
  YoY % -0.79% -2.01% 11.13% 17.14% 11.76% -4.11% -
  Horiz. % 135.62% 136.70% 139.51% 125.53% 107.16% 95.89% 100.00%
PBT 24,342 24,061 23,411 23,234 22,183 17,562 23,075 0.89%
  YoY % 1.17% 2.78% 0.76% 4.74% 26.31% -23.89% -
  Horiz. % 105.49% 104.27% 101.46% 100.69% 96.13% 76.11% 100.00%
Tax -3,168 -2,700 -2,222 -2,200 -2,419 -491 -2,774 2.24%
  YoY % -17.33% -21.51% -1.00% 9.05% -392.67% 82.30% -
  Horiz. % 114.20% 97.33% 80.10% 79.31% 87.20% 17.70% 100.00%
NP 21,174 21,361 21,189 21,034 19,764 17,071 20,301 0.70%
  YoY % -0.88% 0.81% 0.74% 6.43% 15.78% -15.91% -
  Horiz. % 104.30% 105.22% 104.37% 103.61% 97.35% 84.09% 100.00%
NP to SH 21,174 21,253 20,906 20,685 19,764 17,071 20,301 0.70%
  YoY % -0.37% 1.66% 1.07% 4.66% 15.78% -15.91% -
  Horiz. % 104.30% 104.69% 102.98% 101.89% 97.35% 84.09% 100.00%
Tax Rate 13.01 % 11.22 % 9.49 % 9.47 % 10.90 % 2.80 % 12.02 % 1.33%
  YoY % 15.95% 18.23% 0.21% -13.12% 289.29% -76.71% -
  Horiz. % 108.24% 93.34% 78.95% 78.79% 90.68% 23.29% 100.00%
Total Cost 141,330 142,437 145,975 129,386 108,644 97,826 99,524 6.01%
  YoY % -0.78% -2.42% 12.82% 19.09% 11.06% -1.71% -
  Horiz. % 142.01% 143.12% 146.67% 130.00% 109.16% 98.29% 100.00%
Net Worth 303,634 263,783 245,731 232,255 221,687 203,709 178,883 9.21%
  YoY % 15.11% 7.35% 5.80% 4.77% 8.83% 13.88% -
  Horiz. % 169.74% 147.46% 137.37% 129.84% 123.93% 113.88% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 2,254 2,254 2,254 2,254 2,254 2,255 2,254 -0.00%
  YoY % 0.01% 0.01% -0.02% 0.02% -0.03% 0.01% -
  Horiz. % 99.99% 99.99% 99.98% 100.00% 99.98% 100.01% 100.00%
Div Payout % 10.65 % 10.61 % 10.78 % 10.90 % 11.41 % 13.21 % 11.11 % -0.70%
  YoY % 0.38% -1.58% -1.10% -4.47% -13.63% 18.90% -
  Horiz. % 95.86% 95.50% 97.03% 98.11% 102.70% 118.90% 100.00%
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 303,634 263,783 245,731 232,255 221,687 203,709 178,883 9.21%
  YoY % 15.11% 7.35% 5.80% 4.77% 8.83% 13.88% -
  Horiz. % 169.74% 147.46% 137.37% 129.84% 123.93% 113.88% 100.00%
NOSH 75,157 75,152 75,147 75,163 75,148 75,169 75,161 -0.00%
  YoY % 0.01% 0.01% -0.02% 0.02% -0.03% 0.01% -
  Horiz. % 99.99% 99.99% 99.98% 100.00% 99.98% 100.01% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 13.03 % 13.04 % 12.68 % 13.98 % 15.39 % 14.86 % 16.94 % -4.28%
  YoY % -0.08% 2.84% -9.30% -9.16% 3.57% -12.28% -
  Horiz. % 76.92% 76.98% 74.85% 82.53% 90.85% 87.72% 100.00%
ROE 6.97 % 8.06 % 8.51 % 8.91 % 8.92 % 8.38 % 11.35 % -7.80%
  YoY % -13.52% -5.29% -4.49% -0.11% 6.44% -26.17% -
  Horiz. % 61.41% 71.01% 74.98% 78.50% 78.59% 73.83% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 216.22 217.96 222.45 200.12 170.87 152.85 159.42 5.21%
  YoY % -0.80% -2.02% 11.16% 17.12% 11.79% -4.12% -
  Horiz. % 135.63% 136.72% 139.54% 125.53% 107.18% 95.88% 100.00%
EPS 28.17 28.28 27.82 27.52 26.30 22.71 27.01 0.70%
  YoY % -0.39% 1.65% 1.09% 4.64% 15.81% -15.92% -
  Horiz. % 104.29% 104.70% 103.00% 101.89% 97.37% 84.08% 100.00%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 4.0400 3.5100 3.2700 3.0900 2.9500 2.7100 2.3800 9.21%
  YoY % 15.10% 7.34% 5.83% 4.75% 8.86% 13.87% -
  Horiz. % 169.75% 147.48% 137.39% 129.83% 123.95% 113.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 196.56 198.13 202.20 181.95 155.32 138.98 144.94 5.20%
  YoY % -0.79% -2.01% 11.13% 17.15% 11.76% -4.11% -
  Horiz. % 135.61% 136.70% 139.51% 125.53% 107.16% 95.89% 100.00%
EPS 25.61 25.71 25.29 25.02 23.91 20.65 24.56 0.70%
  YoY % -0.39% 1.66% 1.08% 4.64% 15.79% -15.92% -
  Horiz. % 104.28% 104.68% 102.97% 101.87% 97.35% 84.08% 100.00%
DPS 2.73 2.73 2.73 2.73 2.73 2.73 2.73 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 3.6728 3.1907 2.9724 2.8094 2.6815 2.4641 2.1638 9.21%
  YoY % 15.11% 7.34% 5.80% 4.77% 8.82% 13.88% -
  Horiz. % 169.74% 147.46% 137.37% 129.84% 123.93% 113.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.3500 2.2000 2.3200 1.8400 1.7000 1.8900 1.7800 -
P/RPS 1.09 1.01 1.04 0.92 0.99 1.24 1.12 -0.45%
  YoY % 7.92% -2.88% 13.04% -7.07% -20.16% 10.71% -
  Horiz. % 97.32% 90.18% 92.86% 82.14% 88.39% 110.71% 100.00%
P/EPS 8.34 7.78 8.34 6.69 6.46 8.32 6.59 4.00%
  YoY % 7.20% -6.71% 24.66% 3.56% -22.36% 26.25% -
  Horiz. % 126.56% 118.06% 126.56% 101.52% 98.03% 126.25% 100.00%
EY 11.99 12.85 11.99 14.96 15.47 12.02 15.17 -3.84%
  YoY % -6.69% 7.17% -19.85% -3.30% 28.70% -20.76% -
  Horiz. % 79.04% 84.71% 79.04% 98.62% 101.98% 79.24% 100.00%
DY 1.28 1.36 1.29 1.63 1.76 1.59 1.69 -4.52%
  YoY % -5.88% 5.43% -20.86% -7.39% 10.69% -5.92% -
  Horiz. % 75.74% 80.47% 76.33% 96.45% 104.14% 94.08% 100.00%
P/NAPS 0.58 0.63 0.71 0.60 0.58 0.70 0.75 -4.19%
  YoY % -7.94% -11.27% 18.33% 3.45% -17.14% -6.67% -
  Horiz. % 77.33% 84.00% 94.67% 80.00% 77.33% 93.33% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 10/11/11 28/10/10 28/10/09 30/10/08 06/12/07 14/11/06 -
Price 2.3300 2.2900 2.4400 1.8700 1.4300 1.8000 1.8300 -
P/RPS 1.08 1.05 1.10 0.93 0.84 1.18 1.15 -1.04%
  YoY % 2.86% -4.55% 18.28% 10.71% -28.81% 2.61% -
  Horiz. % 93.91% 91.30% 95.65% 80.87% 73.04% 102.61% 100.00%
P/EPS 8.27 8.10 8.77 6.80 5.44 7.93 6.78 3.36%
  YoY % 2.10% -7.64% 28.97% 25.00% -31.40% 16.96% -
  Horiz. % 121.98% 119.47% 129.35% 100.29% 80.24% 116.96% 100.00%
EY 12.09 12.35 11.40 14.72 18.39 12.62 14.76 -3.27%
  YoY % -2.11% 8.33% -22.55% -19.96% 45.72% -14.50% -
  Horiz. % 81.91% 83.67% 77.24% 99.73% 124.59% 85.50% 100.00%
DY 1.29 1.31 1.23 1.60 2.10 1.67 1.64 -3.92%
  YoY % -1.53% 6.50% -23.12% -23.81% 25.75% 1.83% -
  Horiz. % 78.66% 79.88% 75.00% 97.56% 128.05% 101.83% 100.00%
P/NAPS 0.58 0.65 0.75 0.61 0.48 0.66 0.77 -4.61%
  YoY % -10.77% -13.33% 22.95% 27.08% -27.27% -14.29% -
  Horiz. % 75.32% 84.42% 97.40% 79.22% 62.34% 85.71% 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.
 


 

334  282  529  1130 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.035 
 VC 0.085-0.005 
 SUPERMX 1.57+0.12 
 ICON 0.40+0.28 
 XDL 0.165+0.005 
 HSI-H8K 0.145-0.005 
 MYEG 1.15+0.04 
 HSI-C7K 0.395+0.02 
 THHEAVY 0.13-0.005 
 DGB 0.140.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers