Highlights

[NHFATT] YoY Quarter Result on 2010-12-31 [#4]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     4.25%    YoY -     392.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 49,761 54,963 51,772 55,309 52,895 40,494 41,860 2.92%
  YoY % -9.46% 6.16% -6.39% 4.56% 30.62% -3.26% -
  Horiz. % 118.87% 131.30% 123.68% 132.13% 126.36% 96.74% 100.00%
PBT 2,101 3,327 1,798 7,893 2,495 -582 7,329 -18.78%
  YoY % -36.85% 85.04% -77.22% 216.35% 528.69% -107.94% -
  Horiz. % 28.67% 45.40% 24.53% 107.70% 34.04% -7.94% 100.00%
Tax -2,150 -1,738 -3,246 -1,443 -1,284 -901 -1,398 7.43%
  YoY % -23.71% 46.46% -124.95% -12.38% -42.51% 35.55% -
  Horiz. % 153.79% 124.32% 232.19% 103.22% 91.85% 64.45% 100.00%
NP -49 1,589 -1,448 6,450 1,211 -1,483 5,931 -
  YoY % -103.08% 209.74% -122.45% 432.62% 181.66% -125.00% -
  Horiz. % -0.83% 26.79% -24.41% 108.75% 20.42% -25.00% 100.00%
NP to SH -49 1,589 -1,448 6,348 1,288 -1,483 5,931 -
  YoY % -103.08% 209.74% -122.81% 392.86% 186.85% -125.00% -
  Horiz. % -0.83% 26.79% -24.41% 107.03% 21.72% -25.00% 100.00%
Tax Rate 102.33 % 52.24 % 180.53 % 18.28 % 51.46 % - % 19.07 % 32.28%
  YoY % 95.88% -71.06% 887.58% -64.48% 0.00% 0.00% -
  Horiz. % 536.60% 273.94% 946.67% 95.86% 269.85% 0.00% 100.00%
Total Cost 49,810 53,374 53,220 48,859 51,684 41,977 35,929 5.59%
  YoY % -6.68% 0.29% 8.93% -5.47% 23.12% 16.83% -
  Horiz. % 138.63% 148.55% 148.13% 135.99% 143.85% 116.83% 100.00%
Net Worth 313,404 303,280 289,113 249,412 231,990 218,309 207,472 7.11%
  YoY % 3.34% 4.90% 15.92% 7.51% 6.27% 5.22% -
  Horiz. % 151.06% 146.18% 139.35% 120.21% 111.82% 105.22% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 6,764 7,525 6,758 7,512 6,778 6,022 6,013 1.98%
  YoY % -10.12% 11.35% -10.04% 10.82% 12.56% 0.14% -
  Horiz. % 112.48% 125.14% 112.39% 124.92% 112.73% 100.14% 100.00%
Div Payout % - % 473.60 % - % 118.34 % 526.32 % - % 101.39 % -
  YoY % 0.00% 0.00% 0.00% -77.52% 0.00% 0.00% -
  Horiz. % 0.00% 467.11% 0.00% 116.72% 519.10% 0.00% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 313,404 303,280 289,113 249,412 231,990 218,309 207,472 7.11%
  YoY % 3.34% 4.90% 15.92% 7.51% 6.27% 5.22% -
  Horiz. % 151.06% 146.18% 139.35% 120.21% 111.82% 105.22% 100.00%
NOSH 75,157 75,255 75,094 75,124 75,321 75,279 75,171 -0.00%
  YoY % -0.13% 0.22% -0.04% -0.26% 0.06% 0.14% -
  Horiz. % 99.98% 100.11% 99.90% 99.94% 100.20% 100.14% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -0.10 % 2.89 % -2.80 % 11.66 % 2.29 % -3.66 % 14.17 % -
  YoY % -103.46% 203.21% -124.01% 409.17% 162.57% -125.83% -
  Horiz. % -0.71% 20.40% -19.76% 82.29% 16.16% -25.83% 100.00%
ROE -0.02 % 0.52 % -0.50 % 2.55 % 0.56 % -0.68 % 2.86 % -
  YoY % -103.85% 204.00% -119.61% 355.36% 182.35% -123.78% -
  Horiz. % -0.70% 18.18% -17.48% 89.16% 19.58% -23.78% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 66.21 73.03 68.94 73.62 70.23 53.79 55.69 2.92%
  YoY % -9.34% 5.93% -6.36% 4.83% 30.56% -3.41% -
  Horiz. % 118.89% 131.14% 123.79% 132.20% 126.11% 96.59% 100.00%
EPS -0.07 2.11 -1.93 8.45 1.71 -1.97 7.89 -
  YoY % -103.32% 209.33% -122.84% 394.15% 186.80% -124.97% -
  Horiz. % -0.89% 26.74% -24.46% 107.10% 21.67% -24.97% 100.00%
DPS 9.00 10.00 9.00 10.00 9.00 8.00 8.00 1.98%
  YoY % -10.00% 11.11% -10.00% 11.11% 12.50% 0.00% -
  Horiz. % 112.50% 125.00% 112.50% 125.00% 112.50% 100.00% 100.00%
NAPS 4.1700 4.0300 3.8500 3.3200 3.0800 2.9000 2.7600 7.11%
  YoY % 3.47% 4.68% 15.96% 7.79% 6.21% 5.07% -
  Horiz. % 151.09% 146.01% 139.49% 120.29% 111.59% 105.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 60.19 66.48 62.62 66.90 63.98 48.98 50.63 2.92%
  YoY % -9.46% 6.16% -6.40% 4.56% 30.62% -3.26% -
  Horiz. % 118.88% 131.31% 123.68% 132.14% 126.37% 96.74% 100.00%
EPS -0.06 1.92 -1.75 7.68 1.56 -1.79 7.17 -
  YoY % -103.12% 209.71% -122.79% 392.31% 187.15% -124.97% -
  Horiz. % -0.84% 26.78% -24.41% 107.11% 21.76% -24.97% 100.00%
DPS 8.18 9.10 8.18 9.09 8.20 7.28 7.27 1.98%
  YoY % -10.11% 11.25% -10.01% 10.85% 12.64% 0.14% -
  Horiz. % 112.52% 125.17% 112.52% 125.03% 112.79% 100.14% 100.00%
NAPS 3.7909 3.6685 3.4971 3.0169 2.8062 2.6407 2.5096 7.11%
  YoY % 3.34% 4.90% 15.92% 7.51% 6.27% 5.22% -
  Horiz. % 151.06% 146.18% 139.35% 120.21% 111.82% 105.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.8800 2.3400 2.3000 2.3000 2.2500 1.6000 1.8000 -
P/RPS 4.35 3.20 3.34 3.12 3.20 2.97 3.23 5.08%
  YoY % 35.94% -4.19% 7.05% -2.50% 7.74% -8.05% -
  Horiz. % 134.67% 99.07% 103.41% 96.59% 99.07% 91.95% 100.00%
P/EPS -4,417.39 110.82 -119.28 27.22 131.58 -81.22 22.81 -
  YoY % -4,086.09% 192.91% -538.21% -79.31% 262.00% -456.07% -
  Horiz. % -19,366.03% 485.84% -522.93% 119.33% 576.85% -356.07% 100.00%
EY -0.02 0.90 -0.84 3.67 0.76 -1.23 4.38 -
  YoY % -102.22% 207.14% -122.89% 382.89% 161.79% -128.08% -
  Horiz. % -0.46% 20.55% -19.18% 83.79% 17.35% -28.08% 100.00%
DY 3.13 4.27 3.91 4.35 4.00 5.00 4.44 -5.66%
  YoY % -26.70% 9.21% -10.11% 8.75% -20.00% 12.61% -
  Horiz. % 70.50% 96.17% 88.06% 97.97% 90.09% 112.61% 100.00%
P/NAPS 0.69 0.58 0.60 0.69 0.73 0.55 0.65 1.00%
  YoY % 18.97% -3.33% -13.04% -5.48% 32.73% -15.38% -
  Horiz. % 106.15% 89.23% 92.31% 106.15% 112.31% 84.62% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 26/02/13 27/02/12 28/02/11 25/02/10 26/02/09 29/02/08 -
Price 2.7300 2.3600 2.4200 2.3000 2.4000 1.5800 1.7000 -
P/RPS 4.12 3.23 3.51 3.12 3.42 2.94 3.05 5.13%
  YoY % 27.55% -7.98% 12.50% -8.77% 16.33% -3.61% -
  Horiz. % 135.08% 105.90% 115.08% 102.30% 112.13% 96.39% 100.00%
P/EPS -4,187.32 111.77 -125.50 27.22 140.35 -80.20 21.55 -
  YoY % -3,846.37% 189.06% -561.06% -80.61% 275.00% -472.16% -
  Horiz. % -19,430.72% 518.65% -582.37% 126.31% 651.28% -372.16% 100.00%
EY -0.02 0.89 -0.80 3.67 0.71 -1.25 4.64 -
  YoY % -102.25% 211.25% -121.80% 416.90% 156.80% -126.94% -
  Horiz. % -0.43% 19.18% -17.24% 79.09% 15.30% -26.94% 100.00%
DY 3.30 4.24 3.72 4.35 3.75 5.06 4.71 -5.75%
  YoY % -22.17% 13.98% -14.48% 16.00% -25.89% 7.43% -
  Horiz. % 70.06% 90.02% 78.98% 92.36% 79.62% 107.43% 100.00%
P/NAPS 0.65 0.59 0.63 0.69 0.78 0.54 0.62 0.79%
  YoY % 10.17% -6.35% -8.70% -11.54% 44.44% -12.90% -
  Horiz. % 104.84% 95.16% 101.61% 111.29% 125.81% 87.10% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
4. Bumi Armada: What Happened and Why? Weekly GreenTrade$ watchlist
5. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
6. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
7. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
8. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers