Highlights

[NHFATT] YoY Quarter Result on 2013-09-30 [#3]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 25-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -30.65%    YoY -     -27.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 54,479 53,171 50,249 51,592 53,864 50,755 56,771 -0.68%
  YoY % 2.46% 5.82% -2.60% -4.22% 6.13% -10.60% -
  Horiz. % 95.96% 93.66% 88.51% 90.88% 94.88% 89.40% 100.00%
PBT 7,817 8,897 4,293 7,427 8,837 8,106 7,406 0.90%
  YoY % -12.14% 107.24% -42.20% -15.96% 9.02% 9.45% -
  Horiz. % 105.55% 120.13% 57.97% 100.28% 119.32% 109.45% 100.00%
Tax -1,406 -3,659 -1,704 -1,922 -1,215 -1,065 -1,199 2.69%
  YoY % 61.57% -114.73% 11.34% -58.19% -14.08% 11.18% -
  Horiz. % 117.26% 305.17% 142.12% 160.30% 101.33% 88.82% 100.00%
NP 6,411 5,238 2,589 5,505 7,622 7,041 6,207 0.54%
  YoY % 22.39% 102.32% -52.97% -27.77% 8.25% 13.44% -
  Horiz. % 103.29% 84.39% 41.71% 88.69% 122.80% 113.44% 100.00%
NP to SH 6,411 5,238 2,589 5,505 7,622 7,102 6,089 0.86%
  YoY % 22.39% 102.32% -52.97% -27.77% 7.32% 16.64% -
  Horiz. % 105.29% 86.02% 42.52% 90.41% 125.18% 116.64% 100.00%
Tax Rate 17.99 % 41.13 % 39.69 % 25.88 % 13.75 % 13.14 % 16.19 % 1.77%
  YoY % -56.26% 3.63% 53.36% 88.22% 4.64% -18.84% -
  Horiz. % 111.12% 254.05% 245.15% 159.85% 84.93% 81.16% 100.00%
Total Cost 48,068 47,933 47,660 46,087 46,242 43,714 50,564 -0.84%
  YoY % 0.28% 0.57% 3.41% -0.34% 5.78% -13.55% -
  Horiz. % 95.06% 94.80% 94.26% 91.15% 91.45% 86.45% 100.00%
Net Worth 366,766 326,181 313,404 315,659 303,634 263,788 245,815 6.89%
  YoY % 12.44% 4.08% -0.71% 3.96% 15.11% 7.31% -
  Horiz. % 149.20% 132.69% 127.50% 128.41% 123.52% 107.31% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 2,254 2,254 2,254 2,254 2,254 2,254 2,255 -0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.03% -
  Horiz. % 99.98% 99.98% 99.98% 99.98% 99.98% 99.97% 100.00%
Div Payout % 35.17 % 43.05 % 87.09 % 40.96 % 29.58 % 31.75 % 37.04 % -0.86%
  YoY % -18.30% -50.57% 112.62% 38.47% -6.83% -14.28% -
  Horiz. % 94.95% 116.23% 235.12% 110.58% 79.86% 85.72% 100.00%
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 366,766 326,181 313,404 315,659 303,634 263,788 245,815 6.89%
  YoY % 12.44% 4.08% -0.71% 3.96% 15.11% 7.31% -
  Horiz. % 149.20% 132.69% 127.50% 128.41% 123.52% 107.31% 100.00%
NOSH 75,157 75,157 75,157 75,157 75,157 75,153 75,172 -0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.03% -
  Horiz. % 99.98% 99.98% 99.98% 99.98% 99.98% 99.97% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 11.77 % 9.85 % 5.15 % 10.67 % 14.15 % 13.87 % 10.93 % 1.24%
  YoY % 19.49% 91.26% -51.73% -24.59% 2.02% 26.90% -
  Horiz. % 107.69% 90.12% 47.12% 97.62% 129.46% 126.90% 100.00%
ROE 1.75 % 1.61 % 0.83 % 1.74 % 2.51 % 2.69 % 2.48 % -5.64%
  YoY % 8.70% 93.98% -52.30% -30.68% -6.69% 8.47% -
  Horiz. % 70.56% 64.92% 33.47% 70.16% 101.21% 108.47% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 72.49 70.75 66.86 68.65 71.67 67.54 75.52 -0.68%
  YoY % 2.46% 5.82% -2.61% -4.21% 6.11% -10.57% -
  Horiz. % 95.99% 93.68% 88.53% 90.90% 94.90% 89.43% 100.00%
EPS 8.53 6.97 3.44 7.32 10.14 9.45 8.10 0.87%
  YoY % 22.38% 102.62% -53.01% -27.81% 7.30% 16.67% -
  Horiz. % 105.31% 86.05% 42.47% 90.37% 125.19% 116.67% 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 4.8800 4.3400 4.1700 4.2000 4.0400 3.5100 3.2700 6.89%
  YoY % 12.44% 4.08% -0.71% 3.96% 15.10% 7.34% -
  Horiz. % 149.24% 132.72% 127.52% 128.44% 123.55% 107.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 65.90 64.32 60.78 62.41 65.15 61.39 68.67 -0.68%
  YoY % 2.46% 5.82% -2.61% -4.21% 6.12% -10.60% -
  Horiz. % 95.97% 93.67% 88.51% 90.88% 94.87% 89.40% 100.00%
EPS 7.75 6.34 3.13 6.66 9.22 8.59 7.37 0.84%
  YoY % 22.24% 102.56% -53.00% -27.77% 7.33% 16.55% -
  Horiz. % 105.16% 86.02% 42.47% 90.37% 125.10% 116.55% 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 4.4364 3.9455 3.7909 3.8182 3.6728 3.1908 2.9734 6.89%
  YoY % 12.44% 4.08% -0.71% 3.96% 15.11% 7.31% -
  Horiz. % 149.20% 132.69% 127.49% 128.41% 123.52% 107.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.1400 2.2900 2.7000 2.8500 2.3500 2.2000 2.3200 -
P/RPS 4.33 3.24 4.04 4.15 3.28 3.26 3.07 5.89%
  YoY % 33.64% -19.80% -2.65% 26.52% 0.61% 6.19% -
  Horiz. % 141.04% 105.54% 131.60% 135.18% 106.84% 106.19% 100.00%
P/EPS 36.81 32.86 78.38 38.91 23.17 23.28 28.64 4.27%
  YoY % 12.02% -58.08% 101.44% 67.93% -0.47% -18.72% -
  Horiz. % 128.53% 114.73% 273.67% 135.86% 80.90% 81.28% 100.00%
EY 2.72 3.04 1.28 2.57 4.32 4.30 3.49 -4.07%
  YoY % -10.53% 137.50% -50.19% -40.51% 0.47% 23.21% -
  Horiz. % 77.94% 87.11% 36.68% 73.64% 123.78% 123.21% 100.00%
DY 0.96 1.31 1.11 1.05 1.28 1.36 1.29 -4.80%
  YoY % -26.72% 18.02% 5.71% -17.97% -5.88% 5.43% -
  Horiz. % 74.42% 101.55% 86.05% 81.40% 99.22% 105.43% 100.00%
P/NAPS 0.64 0.53 0.65 0.68 0.58 0.63 0.71 -1.71%
  YoY % 20.75% -18.46% -4.41% 17.24% -7.94% -11.27% -
  Horiz. % 90.14% 74.65% 91.55% 95.77% 81.69% 88.73% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 07/11/16 24/11/15 24/11/14 25/11/13 20/11/12 10/11/11 28/10/10 -
Price 3.2000 2.7000 2.7500 3.0500 2.3300 2.2900 2.4400 -
P/RPS 4.41 3.82 4.11 4.44 3.25 3.39 3.23 5.32%
  YoY % 15.45% -7.06% -7.43% 36.62% -4.13% 4.95% -
  Horiz. % 136.53% 118.27% 127.24% 137.46% 100.62% 104.95% 100.00%
P/EPS 37.51 38.74 79.83 41.64 22.98 24.23 30.12 3.72%
  YoY % -3.18% -51.47% 91.71% 81.20% -5.16% -19.56% -
  Horiz. % 124.54% 128.62% 265.04% 138.25% 76.29% 80.44% 100.00%
EY 2.67 2.58 1.25 2.40 4.35 4.13 3.32 -3.56%
  YoY % 3.49% 106.40% -47.92% -44.83% 5.33% 24.40% -
  Horiz. % 80.42% 77.71% 37.65% 72.29% 131.02% 124.40% 100.00%
DY 0.94 1.11 1.09 0.98 1.29 1.31 1.23 -4.38%
  YoY % -15.32% 1.83% 11.22% -24.03% -1.53% 6.50% -
  Horiz. % 76.42% 90.24% 88.62% 79.67% 104.88% 106.50% 100.00%
P/NAPS 0.66 0.62 0.66 0.73 0.58 0.65 0.75 -2.11%
  YoY % 6.45% -6.06% -9.59% 25.86% -10.77% -13.33% -
  Horiz. % 88.00% 82.67% 88.00% 97.33% 77.33% 86.67% 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.
 


 

1986 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.950.00 
 UCREST 0.150.00 
 EITA 1.490.00 
 PUC 0.0550.00 
 WILLOW 0.600.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.210.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers