Highlights

[NHFATT] YoY 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 -     17.51%    YoY -     -16.06%
Quarter Report


View:


Show?  YoY % Horiz. %

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 59,960 51,659 56,806 54,937 54,622 59,333 57,548 0.69%
  YoY % 16.07% -9.06% 3.40% 0.58% -7.94% 3.10% -
  Horiz. % 104.19% 89.77% 98.71% 95.46% 94.92% 103.10% 100.00%
PBT 9,919 7,205 6,109 9,783 9,835 8,146 8,815 1.98%
  YoY % 37.67% 17.94% -37.55% -0.53% 20.73% -7.59% -
  Horiz. % 112.52% 81.74% 69.30% 110.98% 111.57% 92.41% 100.00%
Tax -1,306 -2,048 -637 -1,845 -378 -995 -289 28.55%
  YoY % 36.23% -221.51% 65.47% -388.10% 62.01% -244.29% -
  Horiz. % 451.90% 708.65% 220.42% 638.41% 130.80% 344.29% 100.00%
NP 8,613 5,157 5,472 7,938 9,457 7,151 8,526 0.17%
  YoY % 67.02% -5.76% -31.07% -16.06% 32.25% -16.13% -
  Horiz. % 101.02% 60.49% 64.18% 93.10% 110.92% 83.87% 100.00%
NP to SH 8,613 5,157 5,472 7,938 9,457 7,069 8,412 0.39%
  YoY % 67.02% -5.76% -31.07% -16.06% 33.78% -15.97% -
  Horiz. % 102.39% 61.31% 65.05% 94.37% 112.42% 84.03% 100.00%
Tax Rate 13.17 % 28.42 % 10.43 % 18.86 % 3.84 % 12.21 % 3.28 % 26.05%
  YoY % -53.66% 172.48% -44.70% 391.15% -68.55% 272.26% -
  Horiz. % 401.52% 866.46% 317.99% 575.00% 117.07% 372.26% 100.00%
Total Cost 51,347 46,502 51,334 46,999 45,165 52,182 49,022 0.77%
  YoY % 10.42% -9.41% 9.22% 4.06% -13.45% 6.45% -
  Horiz. % 104.74% 94.86% 104.72% 95.87% 92.13% 106.45% 100.00%
Net Worth 341,964 323,175 317,914 317,914 302,882 256,166 239,805 6.09%
  YoY % 5.81% 1.65% 0.00% 4.96% 18.24% 6.82% -
  Horiz. % 142.60% 134.77% 132.57% 132.57% 126.30% 106.82% 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 341,964 323,175 317,914 317,914 302,882 256,166 239,805 6.09%
  YoY % 5.81% 1.65% 0.00% 4.96% 18.24% 6.82% -
  Horiz. % 142.60% 134.77% 132.57% 132.57% 126.30% 106.82% 100.00%
NOSH 75,157 75,157 75,157 75,157 75,157 75,122 75,174 -0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.05% -0.07% -
  Horiz. % 99.98% 99.98% 99.98% 99.98% 99.98% 99.93% 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 14.36 % 9.98 % 9.63 % 14.45 % 17.31 % 12.05 % 14.82 % -0.52%
  YoY % 43.89% 3.63% -33.36% -16.52% 43.65% -18.69% -
  Horiz. % 96.90% 67.34% 64.98% 97.50% 116.80% 81.31% 100.00%
ROE 2.52 % 1.60 % 1.72 % 2.50 % 3.12 % 2.76 % 3.51 % -5.37%
  YoY % 57.50% -6.98% -31.20% -19.87% 13.04% -21.37% -
  Horiz. % 71.79% 45.58% 49.00% 71.23% 88.89% 78.63% 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 79.78 68.73 75.58 73.10 72.68 78.98 76.55 0.69%
  YoY % 16.08% -9.06% 3.39% 0.58% -7.98% 3.17% -
  Horiz. % 104.22% 89.78% 98.73% 95.49% 94.94% 103.17% 100.00%
EPS 11.46 6.86 7.28 10.56 12.58 9.41 11.19 0.40%
  YoY % 67.06% -5.77% -31.06% -16.06% 33.69% -15.91% -
  Horiz. % 102.41% 61.30% 65.06% 94.37% 112.42% 84.09% 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 72.53 62.49 68.71 66.45 66.07 71.77 69.61 0.69%
  YoY % 16.07% -9.05% 3.40% 0.58% -7.94% 3.10% -
  Horiz. % 104.19% 89.77% 98.71% 95.46% 94.91% 103.10% 100.00%
EPS 10.42 6.24 6.62 9.60 11.44 8.55 10.18 0.39%
  YoY % 66.99% -5.74% -31.04% -16.08% 33.80% -16.01% -
  Horiz. % 102.36% 61.30% 65.03% 94.30% 112.38% 83.99% 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 3.0986 2.9007 6.09%
  YoY % 5.81% 1.65% 0.00% 4.96% 18.24% 6.82% -
  Horiz. % 142.60% 134.76% 132.57% 132.57% 126.30% 106.82% 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 3.46 3.52 3.70 3.97 3.10 2.94 2.73 4.02%
  YoY % -1.70% -4.86% -6.80% 28.06% 5.44% 7.69% -
  Horiz. % 126.74% 128.94% 135.53% 145.42% 113.55% 107.69% 100.00%
P/EPS 24.08 35.27 38.46 27.46 17.88 24.65 18.68 4.32%
  YoY % -31.73% -8.29% 40.06% 53.58% -27.46% 31.96% -
  Horiz. % 128.91% 188.81% 205.89% 147.00% 95.72% 131.96% 100.00%
EY 4.15 2.84 2.60 3.64 5.59 4.06 5.35 -4.14%
  YoY % 46.13% 9.23% -28.57% -34.88% 37.68% -24.11% -
  Horiz. % 77.57% 53.08% 48.60% 68.04% 104.49% 75.89% 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 3.51 3.64 3.66 3.73 3.21 2.92 2.99 2.71%
  YoY % -3.57% -0.55% -1.88% 16.20% 9.93% -2.34% -
  Horiz. % 117.39% 121.74% 122.41% 124.75% 107.36% 97.66% 100.00%
P/EPS 24.43 36.43 38.05 25.85 18.52 24.55 20.46 3.00%
  YoY % -32.94% -4.26% 47.20% 39.58% -24.56% 19.99% -
  Horiz. % 119.40% 178.05% 185.97% 126.34% 90.52% 119.99% 100.00%
EY 4.09 2.74 2.63 3.87 5.40 4.07 4.89 -2.93%
  YoY % 49.27% 4.18% -32.04% -28.33% 32.68% -16.77% -
  Horiz. % 83.64% 56.03% 53.78% 79.14% 110.43% 83.23% 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.
 


 

196  276  600  1260 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.325-0.005 
 IKHMAS 0.1250.00 
 HSI-H6S 0.195-0.005 
 FGV 0.935+0.04 
 MNC-PA 0.0350.00 
 HSI-H8B 0.385+0.025 
 MNC 0.1150.00 
 SCOMIES 0.12+0.005 
 GPACKET-WB 0.26-0.01 
 HSI-C7J 0.195-0.02 
Partners & Brokers