Highlights

[NHFATT] YoY Quarter Result on 2013-12-31 [#4]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -100.89%    YoY -     -103.08%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 62,813 54,197 47,590 49,761 54,963 51,772 55,309 2.14%
  YoY % 15.90% 13.88% -4.36% -9.46% 6.16% -6.39% -
  Horiz. % 113.57% 97.99% 86.04% 89.97% 99.37% 93.61% 100.00%
PBT 13,103 5,162 4,006 2,101 3,327 1,798 7,893 8.81%
  YoY % 153.84% 28.86% 90.67% -36.85% 85.04% -77.22% -
  Horiz. % 166.01% 65.40% 50.75% 26.62% 42.15% 22.78% 100.00%
Tax -3,612 -674 -2,573 -2,150 -1,738 -3,246 -1,443 16.51%
  YoY % -435.91% 73.80% -19.67% -23.71% 46.46% -124.95% -
  Horiz. % 250.31% 46.71% 178.31% 149.00% 120.44% 224.95% 100.00%
NP 9,491 4,488 1,433 -49 1,589 -1,448 6,450 6.64%
  YoY % 111.48% 213.19% 3,024.49% -103.08% 209.74% -122.45% -
  Horiz. % 147.15% 69.58% 22.22% -0.76% 24.64% -22.45% 100.00%
NP to SH 9,491 4,488 1,433 -49 1,589 -1,448 6,348 6.93%
  YoY % 111.48% 213.19% 3,024.49% -103.08% 209.74% -122.81% -
  Horiz. % 149.51% 70.70% 22.57% -0.77% 25.03% -22.81% 100.00%
Tax Rate 27.57 % 13.06 % 64.23 % 102.33 % 52.24 % 180.53 % 18.28 % 7.08%
  YoY % 111.10% -79.67% -37.23% 95.88% -71.06% 887.58% -
  Horiz. % 150.82% 71.44% 351.37% 559.79% 285.78% 987.58% 100.00%
Total Cost 53,322 49,709 46,157 49,810 53,374 53,220 48,859 1.47%
  YoY % 7.27% 7.70% -7.33% -6.68% 0.29% 8.93% -
  Horiz. % 109.13% 101.74% 94.47% 101.95% 109.24% 108.93% 100.00%
Net Worth 372,778 329,939 314,907 313,404 303,280 289,113 249,412 6.92%
  YoY % 12.98% 4.77% 0.48% 3.34% 4.90% 15.92% -
  Horiz. % 149.46% 132.29% 126.26% 125.66% 121.60% 115.92% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 8,267 6,012 5,260 6,764 7,525 6,758 7,512 1.61%
  YoY % 37.50% 14.29% -22.22% -10.12% 11.35% -10.04% -
  Horiz. % 110.05% 80.03% 70.03% 90.04% 100.18% 89.96% 100.00%
Div Payout % 87.11 % 133.97 % 367.13 % - % 473.60 % - % 118.34 % -4.97%
  YoY % -34.98% -63.51% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 73.61% 113.21% 310.23% 0.00% 400.20% 0.00% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 372,778 329,939 314,907 313,404 303,280 289,113 249,412 6.92%
  YoY % 12.98% 4.77% 0.48% 3.34% 4.90% 15.92% -
  Horiz. % 149.46% 132.29% 126.26% 125.66% 121.60% 115.92% 100.00%
NOSH 75,157 75,157 75,157 75,157 75,255 75,094 75,124 0.01%
  YoY % 0.00% 0.00% 0.00% -0.13% 0.22% -0.04% -
  Horiz. % 100.04% 100.04% 100.04% 100.04% 100.18% 99.96% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 15.11 % 8.28 % 3.01 % -0.10 % 2.89 % -2.80 % 11.66 % 4.41%
  YoY % 82.49% 175.08% 3,110.00% -103.46% 203.21% -124.01% -
  Horiz. % 129.59% 71.01% 25.81% -0.86% 24.79% -24.01% 100.00%
ROE 2.55 % 1.36 % 0.46 % -0.02 % 0.52 % -0.50 % 2.55 % -
  YoY % 87.50% 195.65% 2,400.00% -103.85% 204.00% -119.61% -
  Horiz. % 100.00% 53.33% 18.04% -0.78% 20.39% -19.61% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 83.58 72.11 63.32 66.21 73.03 68.94 73.62 2.14%
  YoY % 15.91% 13.88% -4.36% -9.34% 5.93% -6.36% -
  Horiz. % 113.53% 97.95% 86.01% 89.93% 99.20% 93.64% 100.00%
EPS 12.63 5.97 1.91 -0.07 2.11 -1.93 8.45 6.92%
  YoY % 111.56% 212.57% 2,828.57% -103.32% 209.33% -122.84% -
  Horiz. % 149.47% 70.65% 22.60% -0.83% 24.97% -22.84% 100.00%
DPS 11.00 8.00 7.00 9.00 10.00 9.00 10.00 1.60%
  YoY % 37.50% 14.29% -22.22% -10.00% 11.11% -10.00% -
  Horiz. % 110.00% 80.00% 70.00% 90.00% 100.00% 90.00% 100.00%
NAPS 4.9600 4.3900 4.1900 4.1700 4.0300 3.8500 3.3200 6.91%
  YoY % 12.98% 4.77% 0.48% 3.47% 4.68% 15.96% -
  Horiz. % 149.40% 132.23% 126.20% 125.60% 121.39% 115.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 75.98 65.56 57.56 60.19 66.48 62.62 66.90 2.14%
  YoY % 15.89% 13.90% -4.37% -9.46% 6.16% -6.40% -
  Horiz. % 113.57% 98.00% 86.04% 89.97% 99.37% 93.60% 100.00%
EPS 11.48 5.43 1.73 -0.06 1.92 -1.75 7.68 6.92%
  YoY % 111.42% 213.87% 2,983.33% -103.12% 209.71% -122.79% -
  Horiz. % 149.48% 70.70% 22.53% -0.78% 25.00% -22.79% 100.00%
DPS 10.00 7.27 6.36 8.18 9.10 8.18 9.09 1.60%
  YoY % 37.55% 14.31% -22.25% -10.11% 11.25% -10.01% -
  Horiz. % 110.01% 79.98% 69.97% 89.99% 100.11% 89.99% 100.00%
NAPS 4.5091 3.9909 3.8091 3.7909 3.6685 3.4971 3.0169 6.92%
  YoY % 12.98% 4.77% 0.48% 3.34% 4.90% 15.92% -
  Horiz. % 149.46% 132.28% 126.26% 125.66% 121.60% 115.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 3.2400 2.8000 2.5500 2.8800 2.3400 2.3000 2.3000 -
P/RPS 3.88 3.88 4.03 4.35 3.20 3.34 3.12 3.70%
  YoY % 0.00% -3.72% -7.36% 35.94% -4.19% 7.05% -
  Horiz. % 124.36% 124.36% 129.17% 139.42% 102.56% 107.05% 100.00%
P/EPS 25.66 46.89 133.74 -4,417.39 110.82 -119.28 27.22 -0.98%
  YoY % -45.28% -64.94% 103.03% -4,086.09% 192.91% -538.21% -
  Horiz. % 94.27% 172.26% 491.33% -16,228.47% 407.13% -438.21% 100.00%
EY 3.90 2.13 0.75 -0.02 0.90 -0.84 3.67 1.02%
  YoY % 83.10% 184.00% 3,850.00% -102.22% 207.14% -122.89% -
  Horiz. % 106.27% 58.04% 20.44% -0.54% 24.52% -22.89% 100.00%
DY 3.40 2.86 2.75 3.13 4.27 3.91 4.35 -4.02%
  YoY % 18.88% 4.00% -12.14% -26.70% 9.21% -10.11% -
  Horiz. % 78.16% 65.75% 63.22% 71.95% 98.16% 89.89% 100.00%
P/NAPS 0.65 0.64 0.61 0.69 0.58 0.60 0.69 -0.99%
  YoY % 1.56% 4.92% -11.59% 18.97% -3.33% -13.04% -
  Horiz. % 94.20% 92.75% 88.41% 100.00% 84.06% 86.96% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 23/02/16 27/02/15 26/02/14 26/02/13 27/02/12 28/02/11 -
Price 3.5000 2.7000 2.5700 2.7300 2.3600 2.4200 2.3000 -
P/RPS 4.19 3.74 4.06 4.12 3.23 3.51 3.12 5.03%
  YoY % 12.03% -7.88% -1.46% 27.55% -7.98% 12.50% -
  Horiz. % 134.29% 119.87% 130.13% 132.05% 103.53% 112.50% 100.00%
P/EPS 27.72 45.21 134.79 -4,187.32 111.77 -125.50 27.22 0.30%
  YoY % -38.69% -66.46% 103.22% -3,846.37% 189.06% -561.06% -
  Horiz. % 101.84% 166.09% 495.19% -15,383.25% 410.62% -461.06% 100.00%
EY 3.61 2.21 0.74 -0.02 0.89 -0.80 3.67 -0.27%
  YoY % 63.35% 198.65% 3,800.00% -102.25% 211.25% -121.80% -
  Horiz. % 98.37% 60.22% 20.16% -0.54% 24.25% -21.80% 100.00%
DY 3.14 2.96 2.72 3.30 4.24 3.72 4.35 -5.28%
  YoY % 6.08% 8.82% -17.58% -22.17% 13.98% -14.48% -
  Horiz. % 72.18% 68.05% 62.53% 75.86% 97.47% 85.52% 100.00%
P/NAPS 0.71 0.62 0.61 0.65 0.59 0.63 0.69 0.48%
  YoY % 14.52% 1.64% -6.15% 10.17% -6.35% -8.70% -
  Horiz. % 102.90% 89.86% 88.41% 94.20% 85.51% 91.30% 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.
 


 

251  339  536  1185 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.435+0.035 
 SAPNRG 0.275+0.015 
 VELESTO 0.355+0.025 
 GPACKET-WB 0.33+0.01 
 VELESTO-WA 0.15+0.025 
 HSI-H8B 0.205+0.03 
 SAPNRG-WA 0.125+0.005 
 HSI-C7F 0.295-0.005 
 IFCAMSC 0.44+0.005 
 EKOVEST 0.79-0.01 

FEATURED POSTS

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