Highlights

[NHFATT] YoY Cumulative 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 -     -70.32%    YoY -     64.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 54,642 48,199 45,951 54,313 54,018 53,710 52,845 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 5,971 5,306 3,492 8,047 5,670 7,809 7,190 -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 -496 -939 -1,012 -1,292 -1,575 -640 -734 -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 5,475 4,367 2,480 6,755 4,095 7,169 6,456 -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 5,475 4,367 2,480 6,755 4,095 7,082 6,405 -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 49,167 43,832 43,471 47,558 49,923 46,541 46,389 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 1.64 % 1.37 % 0.79 % 2.18 % 1.40 % 2.75 % 2.70 % -7.97%
  YoY % 19.71% 73.42% -63.76% 55.71% -49.09% 1.85% -
  Horiz. % 60.74% 50.74% 29.26% 80.74% 51.85% 101.85% 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 72.70 64.13 61.14 72.27 71.87 71.44 70.29 0.56%
  YoY % 13.36% 4.89% -15.40% 0.56% 0.60% 1.64% -
  Horiz. % 103.43% 91.24% 86.98% 102.82% 102.25% 101.64% 100.00%
EPS 7.28 5.81 3.30 8.99 5.45 9.42 8.52 -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 66.09 58.30 55.58 65.70 65.34 64.97 63.92 0.56%
  YoY % 13.36% 4.89% -15.40% 0.55% 0.57% 1.64% -
  Horiz. % 103.39% 91.21% 86.95% 102.78% 102.22% 101.64% 100.00%
EPS 6.62 5.28 3.00 8.17 4.95 8.57 7.75 -2.59%
  YoY % 25.38% 76.00% -63.28% 65.05% -42.24% 10.58% -
  Horiz. % 85.42% 68.13% 38.71% 105.42% 63.87% 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 3.58 3.90 4.53 3.18 3.39 3.39 3.22 1.78%
  YoY % -8.21% -13.91% 42.45% -6.19% 0.00% 5.28% -
  Horiz. % 111.18% 121.12% 140.68% 98.76% 105.28% 105.28% 100.00%
P/EPS 35.69 43.03 83.95 25.59 44.78 25.69 26.53 5.06%
  YoY % -17.06% -48.74% 228.06% -42.85% 74.31% -3.17% -
  Horiz. % 134.53% 162.19% 316.43% 96.46% 168.79% 96.83% 100.00%
EY 2.80 2.32 1.19 3.91 2.23 3.89 3.77 -4.83%
  YoY % 20.69% 94.96% -69.57% 75.34% -42.67% 3.18% -
  Horiz. % 74.27% 61.54% 31.56% 103.71% 59.15% 103.18% 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 3.78 3.79 4.63 3.39 3.34 3.49 3.20 2.81%
  YoY % -0.26% -18.14% 36.58% 1.50% -4.30% 9.06% -
  Horiz. % 118.12% 118.44% 144.69% 105.94% 104.37% 109.06% 100.00%
P/EPS 37.75 41.82 85.76 27.26 44.05 26.43 26.41 6.13%
  YoY % -9.73% -51.24% 214.60% -38.12% 66.67% 0.08% -
  Horiz. % 142.94% 158.35% 324.73% 103.22% 166.79% 100.08% 100.00%
EY 2.65 2.39 1.17 3.67 2.27 3.78 3.79 -5.78%
  YoY % 10.88% 104.27% -68.12% 61.67% -39.95% -0.26% -
  Horiz. % 69.92% 63.06% 30.87% 96.83% 59.89% 99.74% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
5. 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
6. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
7. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
8. Top Glove: Allegations of management hypocrisy and lack of integrity By LHL save malaysia!
PARTNERS & BROKERS