Highlights

[NHFATT] YoY Quarter Result on 2012-06-30 [#2]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 02-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     130.94%    YoY -     33.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 51,659 56,806 54,937 54,622 59,333 57,548 51,077 0.19%
  YoY % -9.06% 3.40% 0.58% -7.94% 3.10% 12.67% -
  Horiz. % 101.14% 111.22% 107.56% 106.94% 116.16% 112.67% 100.00%
PBT 7,205 6,109 9,783 9,835 8,146 8,815 7,423 -0.50%
  YoY % 17.94% -37.55% -0.53% 20.73% -7.59% 18.75% -
  Horiz. % 97.06% 82.30% 131.79% 132.49% 109.74% 118.75% 100.00%
Tax -2,048 -637 -1,845 -378 -995 -289 -855 15.66%
  YoY % -221.51% 65.47% -388.10% 62.01% -244.29% 66.20% -
  Horiz. % 239.53% 74.50% 215.79% 44.21% 116.37% 33.80% 100.00%
NP 5,157 5,472 7,938 9,457 7,151 8,526 6,568 -3.95%
  YoY % -5.76% -31.07% -16.06% 32.25% -16.13% 29.81% -
  Horiz. % 78.52% 83.31% 120.86% 143.99% 108.88% 129.81% 100.00%
NP to SH 5,157 5,472 7,938 9,457 7,069 8,412 6,402 -3.54%
  YoY % -5.76% -31.07% -16.06% 33.78% -15.97% 31.40% -
  Horiz. % 80.55% 85.47% 123.99% 147.72% 110.42% 131.40% 100.00%
Tax Rate 28.42 % 10.43 % 18.86 % 3.84 % 12.21 % 3.28 % 11.52 % 16.23%
  YoY % 172.48% -44.70% 391.15% -68.55% 272.26% -71.53% -
  Horiz. % 246.70% 90.54% 163.72% 33.33% 105.99% 28.47% 100.00%
Total Cost 46,502 51,334 46,999 45,165 52,182 49,022 44,509 0.73%
  YoY % -9.41% 9.22% 4.06% -13.45% 6.45% 10.14% -
  Horiz. % 104.48% 115.33% 105.59% 101.47% 117.24% 110.14% 100.00%
Net Worth 323,175 317,914 317,914 302,882 256,166 239,805 223,919 6.30%
  YoY % 1.65% 0.00% 4.96% 18.24% 6.82% 7.09% -
  Horiz. % 144.33% 141.98% 141.98% 135.26% 114.40% 107.09% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 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
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 323,175 317,914 317,914 302,882 256,166 239,805 223,919 6.30%
  YoY % 1.65% 0.00% 4.96% 18.24% 6.82% 7.09% -
  Horiz. % 144.33% 141.98% 141.98% 135.26% 114.40% 107.09% 100.00%
NOSH 75,157 75,157 75,157 75,157 75,122 75,174 75,140 0.00%
  YoY % 0.00% 0.00% 0.00% 0.05% -0.07% 0.04% -
  Horiz. % 100.02% 100.02% 100.02% 100.02% 99.98% 100.04% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 9.98 % 9.63 % 14.45 % 17.31 % 12.05 % 14.82 % 12.86 % -4.14%
  YoY % 3.63% -33.36% -16.52% 43.65% -18.69% 15.24% -
  Horiz. % 77.60% 74.88% 112.36% 134.60% 93.70% 115.24% 100.00%
ROE 1.60 % 1.72 % 2.50 % 3.12 % 2.76 % 3.51 % 2.86 % -9.22%
  YoY % -6.98% -31.20% -19.87% 13.04% -21.37% 22.73% -
  Horiz. % 55.94% 60.14% 87.41% 109.09% 96.50% 122.73% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 68.73 75.58 73.10 72.68 78.98 76.55 67.98 0.18%
  YoY % -9.06% 3.39% 0.58% -7.98% 3.17% 12.61% -
  Horiz. % 101.10% 111.18% 107.53% 106.91% 116.18% 112.61% 100.00%
EPS 6.86 7.28 10.56 12.58 9.41 11.19 8.52 -3.55%
  YoY % -5.77% -31.06% -16.06% 33.69% -15.91% 31.34% -
  Horiz. % 80.52% 85.45% 123.94% 147.65% 110.45% 131.34% 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 4.3000 4.2300 4.2300 4.0300 3.4100 3.1900 2.9800 6.30%
  YoY % 1.65% 0.00% 4.96% 18.18% 6.90% 7.05% -
  Horiz. % 144.30% 141.95% 141.95% 135.23% 114.43% 107.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 62.49 68.71 66.45 66.07 71.77 69.61 61.78 0.19%
  YoY % -9.05% 3.40% 0.58% -7.94% 3.10% 12.67% -
  Horiz. % 101.15% 111.22% 107.56% 106.94% 116.17% 112.67% 100.00%
EPS 6.24 6.62 9.60 11.44 8.55 10.18 7.74 -3.53%
  YoY % -5.74% -31.04% -16.08% 33.80% -16.01% 31.52% -
  Horiz. % 80.62% 85.53% 124.03% 147.80% 110.47% 131.52% 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 3.9091 3.8455 3.8455 3.6637 3.0986 2.9007 2.7085 6.30%
  YoY % 1.65% 0.00% 4.96% 18.24% 6.82% 7.10% -
  Horiz. % 144.33% 141.98% 141.98% 135.27% 114.40% 107.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.4200 2.8000 2.9000 2.2500 2.3200 2.0900 1.7100 -
P/RPS 3.52 3.70 3.97 3.10 2.94 2.73 2.52 5.73%
  YoY % -4.86% -6.80% 28.06% 5.44% 7.69% 8.33% -
  Horiz. % 139.68% 146.83% 157.54% 123.02% 116.67% 108.33% 100.00%
P/EPS 35.27 38.46 27.46 17.88 24.65 18.68 20.07 9.85%
  YoY % -8.29% 40.06% 53.58% -27.46% 31.96% -6.93% -
  Horiz. % 175.73% 191.63% 136.82% 89.09% 122.82% 93.07% 100.00%
EY 2.84 2.60 3.64 5.59 4.06 5.35 4.98 -8.93%
  YoY % 9.23% -28.57% -34.88% 37.68% -24.11% 7.43% -
  Horiz. % 57.03% 52.21% 73.09% 112.25% 81.53% 107.43% 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 0.56 0.66 0.69 0.56 0.68 0.66 0.57 -0.29%
  YoY % -15.15% -4.35% 23.21% -17.65% 3.03% 15.79% -
  Horiz. % 98.25% 115.79% 121.05% 98.25% 119.30% 115.79% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 11/08/15 29/08/14 28/08/13 02/08/12 28/07/11 29/07/10 23/07/09 -
Price 2.5000 2.7700 2.7300 2.3300 2.3100 2.2900 1.8000 -
P/RPS 3.64 3.66 3.73 3.21 2.92 2.99 2.65 5.43%
  YoY % -0.55% -1.88% 16.20% 9.93% -2.34% 12.83% -
  Horiz. % 137.36% 138.11% 140.75% 121.13% 110.19% 112.83% 100.00%
P/EPS 36.43 38.05 25.85 18.52 24.55 20.46 21.13 9.50%
  YoY % -4.26% 47.20% 39.58% -24.56% 19.99% -3.17% -
  Horiz. % 172.41% 180.08% 122.34% 87.65% 116.19% 96.83% 100.00%
EY 2.74 2.63 3.87 5.40 4.07 4.89 4.73 -8.69%
  YoY % 4.18% -32.04% -28.33% 32.68% -16.77% 3.38% -
  Horiz. % 57.93% 55.60% 81.82% 114.16% 86.05% 103.38% 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 0.58 0.65 0.65 0.58 0.68 0.72 0.60 -0.56%
  YoY % -10.77% 0.00% 12.07% -14.71% -5.56% 20.00% -
  Horiz. % 96.67% 108.33% 108.33% 96.67% 113.33% 120.00% 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.
 


 

2017 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.900.00 
 UCREST 0.1450.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.430.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.220.00 
 3A 0.800.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers