Highlights

[NHFATT] YoY 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 -     -27.62%    YoY -     -29.88%
Quarter Report


View:


Show?  YoY % Horiz. %

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 51,592 53,864 50,755 56,771 53,806 41,836 41,999 3.48%
  YoY % -4.22% 6.13% -10.60% 5.51% 28.61% -0.39% -
  Horiz. % 122.84% 128.25% 120.85% 135.17% 128.11% 99.61% 100.00%
PBT 7,427 8,837 8,106 7,406 9,916 7,399 7,098 0.76%
  YoY % -15.96% 9.02% 9.45% -25.31% 34.02% 4.24% -
  Horiz. % 104.64% 124.50% 114.20% 104.34% 139.70% 104.24% 100.00%
Tax -1,922 -1,215 -1,065 -1,199 -1,102 -939 -772 16.40%
  YoY % -58.19% -14.08% 11.18% -8.80% -17.36% -21.63% -
  Horiz. % 248.96% 157.38% 137.95% 155.31% 142.75% 121.63% 100.00%
NP 5,505 7,622 7,041 6,207 8,814 6,460 6,326 -2.29%
  YoY % -27.77% 8.25% 13.44% -29.58% 36.44% 2.12% -
  Horiz. % 87.02% 120.49% 111.30% 98.12% 139.33% 102.12% 100.00%
NP to SH 5,505 7,622 7,102 6,089 8,684 6,460 6,326 -2.29%
  YoY % -27.77% 7.32% 16.64% -29.88% 34.43% 2.12% -
  Horiz. % 87.02% 120.49% 112.27% 96.25% 137.27% 102.12% 100.00%
Tax Rate 25.88 % 13.75 % 13.14 % 16.19 % 11.11 % 12.69 % 10.88 % 15.52%
  YoY % 88.22% 4.64% -18.84% 45.72% -12.45% 16.64% -
  Horiz. % 237.87% 126.38% 120.77% 148.81% 102.11% 116.64% 100.00%
Total Cost 46,087 46,242 43,714 50,564 44,992 35,376 35,673 4.36%
  YoY % -0.34% 5.78% -13.55% 12.38% 27.18% -0.83% -
  Horiz. % 129.19% 129.63% 122.54% 141.74% 126.12% 99.17% 100.00%
Net Worth 315,659 303,634 263,788 245,815 232,325 221,593 203,604 7.57%
  YoY % 3.96% 15.11% 7.31% 5.81% 4.84% 8.84% -
  Horiz. % 155.04% 149.13% 129.56% 120.73% 114.11% 108.84% 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 2,255 2,255 2,253 2,253 0.01%
  YoY % 0.00% 0.00% -0.03% -0.02% 0.09% -0.02% -
  Horiz. % 100.04% 100.04% 100.03% 100.06% 100.07% 99.98% 100.00%
Div Payout % 40.96 % 29.58 % 31.75 % 37.04 % 25.97 % 34.88 % 35.63 % 2.35%
  YoY % 38.47% -6.83% -14.28% 42.63% -25.54% -2.10% -
  Horiz. % 114.96% 83.02% 89.11% 103.96% 72.89% 97.90% 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 315,659 303,634 263,788 245,815 232,325 221,593 203,604 7.57%
  YoY % 3.96% 15.11% 7.31% 5.81% 4.84% 8.84% -
  Horiz. % 155.04% 149.13% 129.56% 120.73% 114.11% 108.84% 100.00%
NOSH 75,157 75,157 75,153 75,172 75,186 75,116 75,130 0.01%
  YoY % 0.00% 0.00% -0.03% -0.02% 0.09% -0.02% -
  Horiz. % 100.04% 100.04% 100.03% 100.06% 100.07% 99.98% 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 10.67 % 14.15 % 13.87 % 10.93 % 16.38 % 15.44 % 15.06 % -5.58%
  YoY % -24.59% 2.02% 26.90% -33.27% 6.09% 2.52% -
  Horiz. % 70.85% 93.96% 92.10% 72.58% 108.76% 102.52% 100.00%
ROE 1.74 % 2.51 % 2.69 % 2.48 % 3.74 % 2.92 % 3.11 % -9.22%
  YoY % -30.68% -6.69% 8.47% -33.69% 28.08% -6.11% -
  Horiz. % 55.95% 80.71% 86.50% 79.74% 120.26% 93.89% 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 68.65 71.67 67.54 75.52 71.56 55.69 55.90 3.48%
  YoY % -4.21% 6.11% -10.57% 5.53% 28.50% -0.38% -
  Horiz. % 122.81% 128.21% 120.82% 135.10% 128.01% 99.62% 100.00%
EPS 7.32 10.14 9.45 8.10 11.55 8.60 8.42 -2.30%
  YoY % -27.81% 7.30% 16.67% -29.87% 34.30% 2.14% -
  Horiz. % 86.94% 120.43% 112.23% 96.20% 137.17% 102.14% 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 62.41 65.15 61.39 68.67 65.08 50.60 50.80 3.49%
  YoY % -4.21% 6.12% -10.60% 5.52% 28.62% -0.39% -
  Horiz. % 122.85% 128.25% 120.85% 135.18% 128.11% 99.61% 100.00%
EPS 6.66 9.22 8.59 7.37 10.50 7.81 7.65 -2.28%
  YoY % -27.77% 7.33% 16.55% -29.81% 34.44% 2.09% -
  Horiz. % 87.06% 120.52% 112.29% 96.34% 137.25% 102.09% 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 3.1908 2.9734 2.8102 2.6804 2.4628 7.57%
  YoY % 3.96% 15.11% 7.31% 5.81% 4.84% 8.84% -
  Horiz. % 155.03% 149.13% 129.56% 120.73% 114.11% 108.84% 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 4.15 3.28 3.26 3.07 2.57 3.05 3.38 3.48%
  YoY % 26.52% 0.61% 6.19% 19.46% -15.74% -9.76% -
  Horiz. % 122.78% 97.04% 96.45% 90.83% 76.04% 90.24% 100.00%
P/EPS 38.91 23.17 23.28 28.64 15.93 19.77 22.45 9.59%
  YoY % 67.93% -0.47% -18.72% 79.79% -19.42% -11.94% -
  Horiz. % 173.32% 103.21% 103.70% 127.57% 70.96% 88.06% 100.00%
EY 2.57 4.32 4.30 3.49 6.28 5.06 4.46 -8.77%
  YoY % -40.51% 0.47% 23.21% -44.43% 24.11% 13.45% -
  Horiz. % 57.62% 96.86% 96.41% 78.25% 140.81% 113.45% 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 4.44 3.25 3.39 3.23 2.61 2.57 3.22 5.50%
  YoY % 36.62% -4.13% 4.95% 23.75% 1.56% -20.19% -
  Horiz. % 137.89% 100.93% 105.28% 100.31% 81.06% 79.81% 100.00%
P/EPS 41.64 22.98 24.23 30.12 16.19 16.63 21.38 11.74%
  YoY % 81.20% -5.16% -19.56% 86.04% -2.65% -22.22% -
  Horiz. % 194.76% 107.48% 113.33% 140.88% 75.72% 77.78% 100.00%
EY 2.40 4.35 4.13 3.32 6.18 6.01 4.68 -10.52%
  YoY % -44.83% 5.33% 24.40% -46.28% 2.83% 28.42% -
  Horiz. % 51.28% 92.95% 88.25% 70.94% 132.05% 128.42% 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.
 


 

208  120  436  1498 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 KHEESAN 0.525+0.045 
 NEXGRAM 0.010.00 
 TDM 0.265+0.02 
 KNM-WB 0.075-0.01 
 RSAWIT 0.295+0.02 
 EKOVEST 0.805+0.005 
 HSI-C7K 0.255+0.015 
 SAPNRG 0.2650.00 
 DOLPHIN 0.15+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers