Highlights

[NHFATT] YoY Cumulative Quarter Result on 2010-09-30 [#3]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 28-Oct-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     41.09%    YoY -     1.07%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 160,842 162,504 163,798 167,164 150,420 128,408 114,897 5.76%
  YoY % -1.02% -0.79% -2.01% 11.13% 17.14% 11.76% -
  Horiz. % 139.99% 141.43% 142.56% 145.49% 130.92% 111.76% 100.00%
PBT 25,257 24,342 24,061 23,411 23,234 22,183 17,562 6.24%
  YoY % 3.76% 1.17% 2.78% 0.76% 4.74% 26.31% -
  Horiz. % 143.82% 138.61% 137.01% 133.30% 132.30% 126.31% 100.00%
Tax -5,059 -3,168 -2,700 -2,222 -2,200 -2,419 -491 47.46%
  YoY % -59.69% -17.33% -21.51% -1.00% 9.05% -392.67% -
  Horiz. % 1,030.35% 645.21% 549.90% 452.55% 448.07% 492.67% 100.00%
NP 20,198 21,174 21,361 21,189 21,034 19,764 17,071 2.84%
  YoY % -4.61% -0.88% 0.81% 0.74% 6.43% 15.78% -
  Horiz. % 118.32% 124.03% 125.13% 124.12% 123.21% 115.78% 100.00%
NP to SH 20,198 21,174 21,253 20,906 20,685 19,764 17,071 2.84%
  YoY % -4.61% -0.37% 1.66% 1.07% 4.66% 15.78% -
  Horiz. % 118.32% 124.03% 124.50% 122.47% 121.17% 115.78% 100.00%
Tax Rate 20.03 % 13.01 % 11.22 % 9.49 % 9.47 % 10.90 % 2.80 % 38.77%
  YoY % 53.96% 15.95% 18.23% 0.21% -13.12% 289.29% -
  Horiz. % 715.36% 464.64% 400.71% 338.93% 338.21% 389.29% 100.00%
Total Cost 140,644 141,330 142,437 145,975 129,386 108,644 97,826 6.23%
  YoY % -0.49% -0.78% -2.42% 12.82% 19.09% 11.06% -
  Horiz. % 143.77% 144.47% 145.60% 149.22% 132.26% 111.06% 100.00%
Net Worth 315,659 303,634 263,783 245,731 232,255 221,687 203,709 7.57%
  YoY % 3.96% 15.11% 7.35% 5.80% 4.77% 8.83% -
  Horiz. % 154.96% 149.05% 129.49% 120.63% 114.01% 108.83% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 2,254 2,254 2,254 2,254 2,254 2,254 2,255 -0.00%
  YoY % 0.00% 0.01% 0.01% -0.02% 0.02% -0.03% -
  Horiz. % 99.98% 99.98% 99.98% 99.97% 99.99% 99.97% 100.00%
Div Payout % 11.16 % 10.65 % 10.61 % 10.78 % 10.90 % 11.41 % 13.21 % -2.77%
  YoY % 4.79% 0.38% -1.58% -1.10% -4.47% -13.63% -
  Horiz. % 84.48% 80.62% 80.32% 81.60% 82.51% 86.37% 100.00%
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 315,659 303,634 263,783 245,731 232,255 221,687 203,709 7.57%
  YoY % 3.96% 15.11% 7.35% 5.80% 4.77% 8.83% -
  Horiz. % 154.96% 149.05% 129.49% 120.63% 114.01% 108.83% 100.00%
NOSH 75,157 75,157 75,152 75,147 75,163 75,148 75,169 -0.00%
  YoY % 0.00% 0.01% 0.01% -0.02% 0.02% -0.03% -
  Horiz. % 99.98% 99.98% 99.98% 99.97% 99.99% 99.97% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 12.56 % 13.03 % 13.04 % 12.68 % 13.98 % 15.39 % 14.86 % -2.76%
  YoY % -3.61% -0.08% 2.84% -9.30% -9.16% 3.57% -
  Horiz. % 84.52% 87.69% 87.75% 85.33% 94.08% 103.57% 100.00%
ROE 6.40 % 6.97 % 8.06 % 8.51 % 8.91 % 8.92 % 8.38 % -4.39%
  YoY % -8.18% -13.52% -5.29% -4.49% -0.11% 6.44% -
  Horiz. % 76.37% 83.17% 96.18% 101.55% 106.32% 106.44% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 214.01 216.22 217.96 222.45 200.12 170.87 152.85 5.76%
  YoY % -1.02% -0.80% -2.02% 11.16% 17.12% 11.79% -
  Horiz. % 140.01% 141.46% 142.60% 145.53% 130.93% 111.79% 100.00%
EPS 26.87 28.17 28.28 27.82 27.52 26.30 22.71 2.84%
  YoY % -4.61% -0.39% 1.65% 1.09% 4.64% 15.81% -
  Horiz. % 118.32% 124.04% 124.53% 122.50% 121.18% 115.81% 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 4.2000 4.0400 3.5100 3.2700 3.0900 2.9500 2.7100 7.57%
  YoY % 3.96% 15.10% 7.34% 5.83% 4.75% 8.86% -
  Horiz. % 154.98% 149.08% 129.52% 120.66% 114.02% 108.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 194.55 196.56 198.13 202.20 181.95 155.32 138.98 5.76%
  YoY % -1.02% -0.79% -2.01% 11.13% 17.15% 11.76% -
  Horiz. % 139.98% 141.43% 142.56% 145.49% 130.92% 111.76% 100.00%
EPS 24.43 25.61 25.71 25.29 25.02 23.91 20.65 2.84%
  YoY % -4.61% -0.39% 1.66% 1.08% 4.64% 15.79% -
  Horiz. % 118.31% 124.02% 124.50% 122.47% 121.16% 115.79% 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 3.8182 3.6728 3.1907 2.9724 2.8094 2.6815 2.4641 7.57%
  YoY % 3.96% 15.11% 7.34% 5.80% 4.77% 8.82% -
  Horiz. % 154.95% 149.05% 129.49% 120.63% 114.01% 108.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.8500 2.3500 2.2000 2.3200 1.8400 1.7000 1.8900 -
P/RPS 1.33 1.09 1.01 1.04 0.92 0.99 1.24 1.17%
  YoY % 22.02% 7.92% -2.88% 13.04% -7.07% -20.16% -
  Horiz. % 107.26% 87.90% 81.45% 83.87% 74.19% 79.84% 100.00%
P/EPS 10.60 8.34 7.78 8.34 6.69 6.46 8.32 4.12%
  YoY % 27.10% 7.20% -6.71% 24.66% 3.56% -22.36% -
  Horiz. % 127.40% 100.24% 93.51% 100.24% 80.41% 77.64% 100.00%
EY 9.43 11.99 12.85 11.99 14.96 15.47 12.02 -3.96%
  YoY % -21.35% -6.69% 7.17% -19.85% -3.30% 28.70% -
  Horiz. % 78.45% 99.75% 106.91% 99.75% 124.46% 128.70% 100.00%
DY 1.05 1.28 1.36 1.29 1.63 1.76 1.59 -6.68%
  YoY % -17.97% -5.88% 5.43% -20.86% -7.39% 10.69% -
  Horiz. % 66.04% 80.50% 85.53% 81.13% 102.52% 110.69% 100.00%
P/NAPS 0.68 0.58 0.63 0.71 0.60 0.58 0.70 -0.48%
  YoY % 17.24% -7.94% -11.27% 18.33% 3.45% -17.14% -
  Horiz. % 97.14% 82.86% 90.00% 101.43% 85.71% 82.86% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 20/11/12 10/11/11 28/10/10 28/10/09 30/10/08 06/12/07 -
Price 3.0500 2.3300 2.2900 2.4400 1.8700 1.4300 1.8000 -
P/RPS 1.43 1.08 1.05 1.10 0.93 0.84 1.18 3.25%
  YoY % 32.41% 2.86% -4.55% 18.28% 10.71% -28.81% -
  Horiz. % 121.19% 91.53% 88.98% 93.22% 78.81% 71.19% 100.00%
P/EPS 11.35 8.27 8.10 8.77 6.80 5.44 7.93 6.15%
  YoY % 37.24% 2.10% -7.64% 28.97% 25.00% -31.40% -
  Horiz. % 143.13% 104.29% 102.14% 110.59% 85.75% 68.60% 100.00%
EY 8.81 12.09 12.35 11.40 14.72 18.39 12.62 -5.81%
  YoY % -27.13% -2.11% 8.33% -22.55% -19.96% 45.72% -
  Horiz. % 69.81% 95.80% 97.86% 90.33% 116.64% 145.72% 100.00%
DY 0.98 1.29 1.31 1.23 1.60 2.10 1.67 -8.49%
  YoY % -24.03% -1.53% 6.50% -23.12% -23.81% 25.75% -
  Horiz. % 58.68% 77.25% 78.44% 73.65% 95.81% 125.75% 100.00%
P/NAPS 0.73 0.58 0.65 0.75 0.61 0.48 0.66 1.69%
  YoY % 25.86% -10.77% -13.33% 22.95% 27.08% -27.27% -
  Horiz. % 110.61% 87.88% 98.48% 113.64% 92.42% 72.73% 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
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
2. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
3. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
4. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
7. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
8. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
PARTNERS & BROKERS