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 - 82,656
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 3.6727 3.1908 2.9734 6.89%
  YoY % 12.44% 4.08% -0.71% 3.96% 15.10% 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.
 


FEATURED EVENT
 

312  373  527  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3050.00 
 ARMADA 0.235-0.01 
 TATGIAP 0.095-0.005 
 PWORTH 0.045-0.005 
 SEACERA 0.33-0.02 
 HSI-H4Y 0.295+0.055 
 HSI-C3W 0.295-0.01 
 SAPNRG-WA 0.100.00 
 SUMATEC 0.010.00 
 HIBISCS 1.07+0.01 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers