Highlights

[NHFATT] YoY Quarter Result on 2012-12-31 [#4]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 26-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -79.15%    YoY -     209.74%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 54,197 47,590 49,761 54,963 51,772 55,309 52,895 0.41%
  YoY % 13.88% -4.36% -9.46% 6.16% -6.39% 4.56% -
  Horiz. % 102.46% 89.97% 94.08% 103.91% 97.88% 104.56% 100.00%
PBT 5,162 4,006 2,101 3,327 1,798 7,893 2,495 12.88%
  YoY % 28.86% 90.67% -36.85% 85.04% -77.22% 216.35% -
  Horiz. % 206.89% 160.56% 84.21% 133.35% 72.06% 316.35% 100.00%
Tax -674 -2,573 -2,150 -1,738 -3,246 -1,443 -1,284 -10.18%
  YoY % 73.80% -19.67% -23.71% 46.46% -124.95% -12.38% -
  Horiz. % 52.49% 200.39% 167.45% 135.36% 252.80% 112.38% 100.00%
NP 4,488 1,433 -49 1,589 -1,448 6,450 1,211 24.39%
  YoY % 213.19% 3,024.49% -103.08% 209.74% -122.45% 432.62% -
  Horiz. % 370.60% 118.33% -4.05% 131.21% -119.57% 532.62% 100.00%
NP to SH 4,488 1,433 -49 1,589 -1,448 6,348 1,288 23.12%
  YoY % 213.19% 3,024.49% -103.08% 209.74% -122.81% 392.86% -
  Horiz. % 348.45% 111.26% -3.80% 123.37% -112.42% 492.86% 100.00%
Tax Rate 13.06 % 64.23 % 102.33 % 52.24 % 180.53 % 18.28 % 51.46 % -20.42%
  YoY % -79.67% -37.23% 95.88% -71.06% 887.58% -64.48% -
  Horiz. % 25.38% 124.82% 198.85% 101.52% 350.82% 35.52% 100.00%
Total Cost 49,709 46,157 49,810 53,374 53,220 48,859 51,684 -0.65%
  YoY % 7.70% -7.33% -6.68% 0.29% 8.93% -5.47% -
  Horiz. % 96.18% 89.31% 96.37% 103.27% 102.97% 94.53% 100.00%
Net Worth 329,939 314,907 313,404 303,280 289,113 249,412 231,990 6.04%
  YoY % 4.77% 0.48% 3.34% 4.90% 15.92% 7.51% -
  Horiz. % 142.22% 135.74% 135.09% 130.73% 124.62% 107.51% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 6,012 5,260 6,764 7,525 6,758 7,512 6,778 -1.98%
  YoY % 14.29% -22.22% -10.12% 11.35% -10.04% 10.82% -
  Horiz. % 88.69% 77.61% 99.78% 111.01% 99.70% 110.82% 100.00%
Div Payout % 133.97 % 367.13 % - % 473.60 % - % 118.34 % 526.32 % -20.38%
  YoY % -63.51% 0.00% 0.00% 0.00% 0.00% -77.52% -
  Horiz. % 25.45% 69.75% 0.00% 89.98% 0.00% 22.48% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 329,939 314,907 313,404 303,280 289,113 249,412 231,990 6.04%
  YoY % 4.77% 0.48% 3.34% 4.90% 15.92% 7.51% -
  Horiz. % 142.22% 135.74% 135.09% 130.73% 124.62% 107.51% 100.00%
NOSH 75,157 75,157 75,157 75,255 75,094 75,124 75,321 -0.04%
  YoY % 0.00% 0.00% -0.13% 0.22% -0.04% -0.26% -
  Horiz. % 99.78% 99.78% 99.78% 99.91% 99.70% 99.74% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 8.28 % 3.01 % -0.10 % 2.89 % -2.80 % 11.66 % 2.29 % 23.88%
  YoY % 175.08% 3,110.00% -103.46% 203.21% -124.01% 409.17% -
  Horiz. % 361.57% 131.44% -4.37% 126.20% -122.27% 509.17% 100.00%
ROE 1.36 % 0.46 % -0.02 % 0.52 % -0.50 % 2.55 % 0.56 % 15.93%
  YoY % 195.65% 2,400.00% -103.85% 204.00% -119.61% 355.36% -
  Horiz. % 242.86% 82.14% -3.57% 92.86% -89.29% 455.36% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 72.11 63.32 66.21 73.03 68.94 73.62 70.23 0.44%
  YoY % 13.88% -4.36% -9.34% 5.93% -6.36% 4.83% -
  Horiz. % 102.68% 90.16% 94.28% 103.99% 98.16% 104.83% 100.00%
EPS 5.97 1.91 -0.07 2.11 -1.93 8.45 1.71 23.16%
  YoY % 212.57% 2,828.57% -103.32% 209.33% -122.84% 394.15% -
  Horiz. % 349.12% 111.70% -4.09% 123.39% -112.87% 494.15% 100.00%
DPS 8.00 7.00 9.00 10.00 9.00 10.00 9.00 -1.94%
  YoY % 14.29% -22.22% -10.00% 11.11% -10.00% 11.11% -
  Horiz. % 88.89% 77.78% 100.00% 111.11% 100.00% 111.11% 100.00%
NAPS 4.3900 4.1900 4.1700 4.0300 3.8500 3.3200 3.0800 6.08%
  YoY % 4.77% 0.48% 3.47% 4.68% 15.96% 7.79% -
  Horiz. % 142.53% 136.04% 135.39% 130.84% 125.00% 107.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,704
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 65.53 57.54 60.17 66.46 62.60 66.88 63.96 0.40%
  YoY % 13.89% -4.37% -9.46% 6.17% -6.40% 4.57% -
  Horiz. % 102.45% 89.96% 94.07% 103.91% 97.87% 104.57% 100.00%
EPS 5.43 1.73 -0.06 1.92 -1.75 7.68 1.56 23.09%
  YoY % 213.87% 2,983.33% -103.12% 209.71% -122.79% 392.31% -
  Horiz. % 348.08% 110.90% -3.85% 123.08% -112.18% 492.31% 100.00%
DPS 7.27 6.36 8.18 9.10 8.17 9.08 8.20 -1.99%
  YoY % 14.31% -22.25% -10.11% 11.38% -10.02% 10.73% -
  Horiz. % 88.66% 77.56% 99.76% 110.98% 99.63% 110.73% 100.00%
NAPS 3.9894 3.8076 3.7895 3.6670 3.4957 3.0157 2.8051 6.04%
  YoY % 4.77% 0.48% 3.34% 4.90% 15.92% 7.51% -
  Horiz. % 142.22% 135.74% 135.09% 130.73% 124.62% 107.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.8000 2.5500 2.8800 2.3400 2.3000 2.3000 2.2500 -
P/RPS 3.88 4.03 4.35 3.20 3.34 3.12 3.20 3.26%
  YoY % -3.72% -7.36% 35.94% -4.19% 7.05% -2.50% -
  Horiz. % 121.25% 125.94% 135.94% 100.00% 104.37% 97.50% 100.00%
P/EPS 46.89 133.74 -4,417.39 110.82 -119.28 27.22 131.58 -15.79%
  YoY % -64.94% 103.03% -4,086.09% 192.91% -538.21% -79.31% -
  Horiz. % 35.64% 101.64% -3,357.19% 84.22% -90.65% 20.69% 100.00%
EY 2.13 0.75 -0.02 0.90 -0.84 3.67 0.76 18.73%
  YoY % 184.00% 3,850.00% -102.22% 207.14% -122.89% 382.89% -
  Horiz. % 280.26% 98.68% -2.63% 118.42% -110.53% 482.89% 100.00%
DY 2.86 2.75 3.13 4.27 3.91 4.35 4.00 -5.44%
  YoY % 4.00% -12.14% -26.70% 9.21% -10.11% 8.75% -
  Horiz. % 71.50% 68.75% 78.25% 106.75% 97.75% 108.75% 100.00%
P/NAPS 0.64 0.61 0.69 0.58 0.60 0.69 0.73 -2.17%
  YoY % 4.92% -11.59% 18.97% -3.33% -13.04% -5.48% -
  Horiz. % 87.67% 83.56% 94.52% 79.45% 82.19% 94.52% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 27/02/15 26/02/14 26/02/13 27/02/12 28/02/11 25/02/10 -
Price 2.7000 2.5700 2.7300 2.3600 2.4200 2.3000 2.4000 -
P/RPS 3.74 4.06 4.12 3.23 3.51 3.12 3.42 1.50%
  YoY % -7.88% -1.46% 27.55% -7.98% 12.50% -8.77% -
  Horiz. % 109.36% 118.71% 120.47% 94.44% 102.63% 91.23% 100.00%
P/EPS 45.21 134.79 -4,187.32 111.77 -125.50 27.22 140.35 -17.20%
  YoY % -66.46% 103.22% -3,846.37% 189.06% -561.06% -80.61% -
  Horiz. % 32.21% 96.04% -2,983.48% 79.64% -89.42% 19.39% 100.00%
EY 2.21 0.74 -0.02 0.89 -0.80 3.67 0.71 20.82%
  YoY % 198.65% 3,800.00% -102.25% 211.25% -121.80% 416.90% -
  Horiz. % 311.27% 104.23% -2.82% 125.35% -112.68% 516.90% 100.00%
DY 2.96 2.72 3.30 4.24 3.72 4.35 3.75 -3.86%
  YoY % 8.82% -17.58% -22.17% 13.98% -14.48% 16.00% -
  Horiz. % 78.93% 72.53% 88.00% 113.07% 99.20% 116.00% 100.00%
P/NAPS 0.62 0.61 0.65 0.59 0.63 0.69 0.78 -3.75%
  YoY % 1.64% -6.15% 10.17% -6.35% -8.70% -11.54% -
  Horiz. % 79.49% 78.21% 83.33% 75.64% 80.77% 88.46% 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.
 


 

247  239  545  1257 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.50+0.02 
 DGB 0.18+0.01 
 HSI-H8F 0.3050.00 
 TANCO 0.075+0.005 
 AAX 0.18+0.015 
 SAPNRG-WA 0.1350.00 
 VELESTO 0.395+0.01 
 HSI-C7J 0.15-0.01 
 SANICHI 0.0450.00 

TOP ARTICLES

1. Sapura Energy : Rebuilding Its Empire Weekly GreenTrade$ watchlist
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. THIS IS NOW THE BEST TIME TO DEPLOY MONEY FULLY INTO THE COMING BULL YEAR OF 2020, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Opium wars (How Hong Kong Began) - Koon Yew Yin Koon Yew Yin's Blog
5. LKL International Berhad - The Hidden Star in the Healthcare Sector LKL International Berhad
6. ALAM MARITIM (5115) Bull Searcher
7. [转贴] 阿里巴巴不缺钱 为何还要在港上市? Good Articles to Share
8. [转贴] [PESTECH INTERNATIONAL BHD:订单额达16.3亿令吉,并对本地及海外的进一步业务发展抱有积极的期望;决定着手参与了2019年8月19日提交的大规模太阳能3项目的招标] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers