Highlights

[NHFATT] YoY Quarter Result on 2012-09-30 [#3]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 20-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -19.40%    YoY -     7.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 53,171 50,249 51,592 53,864 50,755 56,771 53,806 -0.20%
  YoY % 5.82% -2.60% -4.22% 6.13% -10.60% 5.51% -
  Horiz. % 98.82% 93.39% 95.89% 100.11% 94.33% 105.51% 100.00%
PBT 8,897 4,293 7,427 8,837 8,106 7,406 9,916 -1.79%
  YoY % 107.24% -42.20% -15.96% 9.02% 9.45% -25.31% -
  Horiz. % 89.72% 43.29% 74.90% 89.12% 81.75% 74.69% 100.00%
Tax -3,659 -1,704 -1,922 -1,215 -1,065 -1,199 -1,102 22.13%
  YoY % -114.73% 11.34% -58.19% -14.08% 11.18% -8.80% -
  Horiz. % 332.03% 154.63% 174.41% 110.25% 96.64% 108.80% 100.00%
NP 5,238 2,589 5,505 7,622 7,041 6,207 8,814 -8.30%
  YoY % 102.32% -52.97% -27.77% 8.25% 13.44% -29.58% -
  Horiz. % 59.43% 29.37% 62.46% 86.48% 79.88% 70.42% 100.00%
NP to SH 5,238 2,589 5,505 7,622 7,102 6,089 8,684 -8.08%
  YoY % 102.32% -52.97% -27.77% 7.32% 16.64% -29.88% -
  Horiz. % 60.32% 29.81% 63.39% 87.77% 81.78% 70.12% 100.00%
Tax Rate 41.13 % 39.69 % 25.88 % 13.75 % 13.14 % 16.19 % 11.11 % 24.36%
  YoY % 3.63% 53.36% 88.22% 4.64% -18.84% 45.72% -
  Horiz. % 370.21% 357.25% 232.94% 123.76% 118.27% 145.72% 100.00%
Total Cost 47,933 47,660 46,087 46,242 43,714 50,564 44,992 1.06%
  YoY % 0.57% 3.41% -0.34% 5.78% -13.55% 12.38% -
  Horiz. % 106.54% 105.93% 102.43% 102.78% 97.16% 112.38% 100.00%
Net Worth 326,181 313,404 315,659 303,634 263,788 245,815 232,325 5.82%
  YoY % 4.08% -0.71% 3.96% 15.11% 7.31% 5.81% -
  Horiz. % 140.40% 134.90% 135.87% 130.69% 113.54% 105.81% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 2,254 2,254 2,254 2,254 2,254 2,255 2,255 -0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.03% -0.02% -
  Horiz. % 99.96% 99.96% 99.96% 99.96% 99.96% 99.98% 100.00%
Div Payout % 43.05 % 87.09 % 40.96 % 29.58 % 31.75 % 37.04 % 25.97 % 8.78%
  YoY % -50.57% 112.62% 38.47% -6.83% -14.28% 42.63% -
  Horiz. % 165.77% 335.35% 157.72% 113.90% 122.26% 142.63% 100.00%
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 326,181 313,404 315,659 303,634 263,788 245,815 232,325 5.82%
  YoY % 4.08% -0.71% 3.96% 15.11% 7.31% 5.81% -
  Horiz. % 140.40% 134.90% 135.87% 130.69% 113.54% 105.81% 100.00%
NOSH 75,157 75,157 75,157 75,157 75,153 75,172 75,186 -0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.03% -0.02% -
  Horiz. % 99.96% 99.96% 99.96% 99.96% 99.96% 99.98% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 9.85 % 5.15 % 10.67 % 14.15 % 13.87 % 10.93 % 16.38 % -8.12%
  YoY % 91.26% -51.73% -24.59% 2.02% 26.90% -33.27% -
  Horiz. % 60.13% 31.44% 65.14% 86.39% 84.68% 66.73% 100.00%
ROE 1.61 % 0.83 % 1.74 % 2.51 % 2.69 % 2.48 % 3.74 % -13.10%
  YoY % 93.98% -52.30% -30.68% -6.69% 8.47% -33.69% -
  Horiz. % 43.05% 22.19% 46.52% 67.11% 71.93% 66.31% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 70.75 66.86 68.65 71.67 67.54 75.52 71.56 -0.19%
  YoY % 5.82% -2.61% -4.21% 6.11% -10.57% 5.53% -
  Horiz. % 98.87% 93.43% 95.93% 100.15% 94.38% 105.53% 100.00%
EPS 6.97 3.44 7.32 10.14 9.45 8.10 11.55 -8.07%
  YoY % 102.62% -53.01% -27.81% 7.30% 16.67% -29.87% -
  Horiz. % 60.35% 29.78% 63.38% 87.79% 81.82% 70.13% 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 4.3400 4.1700 4.2000 4.0400 3.5100 3.2700 3.0900 5.82%
  YoY % 4.08% -0.71% 3.96% 15.10% 7.34% 5.83% -
  Horiz. % 140.45% 134.95% 135.92% 130.74% 113.59% 105.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 64.32 60.78 62.41 65.15 61.39 68.67 65.08 -0.20%
  YoY % 5.82% -2.61% -4.21% 6.12% -10.60% 5.52% -
  Horiz. % 98.83% 93.39% 95.90% 100.11% 94.33% 105.52% 100.00%
EPS 6.34 3.13 6.66 9.22 8.59 7.37 10.50 -8.06%
  YoY % 102.56% -53.00% -27.77% 7.33% 16.55% -29.81% -
  Horiz. % 60.38% 29.81% 63.43% 87.81% 81.81% 70.19% 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 3.9455 3.7909 3.8182 3.6728 3.1908 2.9734 2.8102 5.82%
  YoY % 4.08% -0.71% 3.96% 15.11% 7.31% 5.81% -
  Horiz. % 140.40% 134.90% 135.87% 130.70% 113.54% 105.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.2900 2.7000 2.8500 2.3500 2.2000 2.3200 1.8400 -
P/RPS 3.24 4.04 4.15 3.28 3.26 3.07 2.57 3.93%
  YoY % -19.80% -2.65% 26.52% 0.61% 6.19% 19.46% -
  Horiz. % 126.07% 157.20% 161.48% 127.63% 126.85% 119.46% 100.00%
P/EPS 32.86 78.38 38.91 23.17 23.28 28.64 15.93 12.82%
  YoY % -58.08% 101.44% 67.93% -0.47% -18.72% 79.79% -
  Horiz. % 206.28% 492.03% 244.26% 145.45% 146.14% 179.79% 100.00%
EY 3.04 1.28 2.57 4.32 4.30 3.49 6.28 -11.38%
  YoY % 137.50% -50.19% -40.51% 0.47% 23.21% -44.43% -
  Horiz. % 48.41% 20.38% 40.92% 68.79% 68.47% 55.57% 100.00%
DY 1.31 1.11 1.05 1.28 1.36 1.29 1.63 -3.58%
  YoY % 18.02% 5.71% -17.97% -5.88% 5.43% -20.86% -
  Horiz. % 80.37% 68.10% 64.42% 78.53% 83.44% 79.14% 100.00%
P/NAPS 0.53 0.65 0.68 0.58 0.63 0.71 0.60 -2.05%
  YoY % -18.46% -4.41% 17.24% -7.94% -11.27% 18.33% -
  Horiz. % 88.33% 108.33% 113.33% 96.67% 105.00% 118.33% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 24/11/14 25/11/13 20/11/12 10/11/11 28/10/10 28/10/09 -
Price 2.7000 2.7500 3.0500 2.3300 2.2900 2.4400 1.8700 -
P/RPS 3.82 4.11 4.44 3.25 3.39 3.23 2.61 6.55%
  YoY % -7.06% -7.43% 36.62% -4.13% 4.95% 23.75% -
  Horiz. % 146.36% 157.47% 170.11% 124.52% 129.89% 123.75% 100.00%
P/EPS 38.74 79.83 41.64 22.98 24.23 30.12 16.19 15.64%
  YoY % -51.47% 91.71% 81.20% -5.16% -19.56% 86.04% -
  Horiz. % 239.28% 493.08% 257.20% 141.94% 149.66% 186.04% 100.00%
EY 2.58 1.25 2.40 4.35 4.13 3.32 6.18 -13.54%
  YoY % 106.40% -47.92% -44.83% 5.33% 24.40% -46.28% -
  Horiz. % 41.75% 20.23% 38.83% 70.39% 66.83% 53.72% 100.00%
DY 1.11 1.09 0.98 1.29 1.31 1.23 1.60 -5.91%
  YoY % 1.83% 11.22% -24.03% -1.53% 6.50% -23.12% -
  Horiz. % 69.38% 68.12% 61.25% 80.62% 81.88% 76.88% 100.00%
P/NAPS 0.62 0.66 0.73 0.58 0.65 0.75 0.61 0.27%
  YoY % -6.06% -9.59% 25.86% -10.77% -13.33% 22.95% -
  Horiz. % 101.64% 108.20% 119.67% 95.08% 106.56% 122.95% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers