Highlights

[NHFATT] YoY Quarter Result on 2013-03-31 [#1]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 02-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     325.11%    YoY -     64.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 54,642 48,199 45,951 54,313 54,018 53,710 52,845 0.56%
  YoY % 13.37% 4.89% -15.40% 0.55% 0.57% 1.64% -
  Horiz. % 103.40% 91.21% 86.95% 102.78% 102.22% 101.64% 100.00%
PBT 5,971 5,306 3,492 8,047 5,670 7,809 7,190 -3.05%
  YoY % 12.53% 51.95% -56.60% 41.92% -27.39% 8.61% -
  Horiz. % 83.05% 73.80% 48.57% 111.92% 78.86% 108.61% 100.00%
Tax -496 -939 -1,012 -1,292 -1,575 -640 -734 -6.32%
  YoY % 47.18% 7.21% 21.67% 17.97% -146.09% 12.81% -
  Horiz. % 67.57% 127.93% 137.87% 176.02% 214.58% 87.19% 100.00%
NP 5,475 4,367 2,480 6,755 4,095 7,169 6,456 -2.71%
  YoY % 25.37% 76.09% -63.29% 64.96% -42.88% 11.04% -
  Horiz. % 84.80% 67.64% 38.41% 104.63% 63.43% 111.04% 100.00%
NP to SH 5,475 4,367 2,480 6,755 4,095 7,082 6,405 -2.58%
  YoY % 25.37% 76.09% -63.29% 64.96% -42.18% 10.57% -
  Horiz. % 85.48% 68.18% 38.72% 105.46% 63.93% 110.57% 100.00%
Tax Rate 8.31 % 17.70 % 28.98 % 16.06 % 27.78 % 8.20 % 10.21 % -3.37%
  YoY % -53.05% -38.92% 80.45% -42.19% 238.78% -19.69% -
  Horiz. % 81.39% 173.36% 283.84% 157.30% 272.09% 80.31% 100.00%
Total Cost 49,167 43,832 43,471 47,558 49,923 46,541 46,389 0.97%
  YoY % 12.17% 0.83% -8.59% -4.74% 7.27% 0.33% -
  Horiz. % 105.99% 94.49% 93.71% 102.52% 107.62% 100.33% 100.00%
Net Worth 333,697 319,417 314,907 309,646 293,112 257,117 237,556 5.82%
  YoY % 4.47% 1.43% 1.70% 5.64% 14.00% 8.23% -
  Horiz. % 140.47% 134.46% 132.56% 130.35% 123.39% 108.23% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 333,697 319,417 314,907 309,646 293,112 257,117 237,556 5.82%
  YoY % 4.47% 1.43% 1.70% 5.64% 14.00% 8.23% -
  Horiz. % 140.47% 134.46% 132.56% 130.35% 123.39% 108.23% 100.00%
NOSH 75,157 75,157 75,157 75,157 75,157 75,180 75,176 -0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.03% 0.01% -
  Horiz. % 99.97% 99.97% 99.97% 99.97% 99.97% 100.01% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 10.02 % 9.06 % 5.40 % 12.44 % 7.58 % 13.35 % 12.22 % -3.25%
  YoY % 10.60% 67.78% -56.59% 64.12% -43.22% 9.25% -
  Horiz. % 82.00% 74.14% 44.19% 101.80% 62.03% 109.25% 100.00%
ROE 1.64 % 1.37 % 0.79 % 2.18 % 1.40 % 2.75 % 2.70 % -7.97%
  YoY % 19.71% 73.42% -63.76% 55.71% -49.09% 1.85% -
  Horiz. % 60.74% 50.74% 29.26% 80.74% 51.85% 101.85% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 72.70 64.13 61.14 72.27 71.87 71.44 70.29 0.56%
  YoY % 13.36% 4.89% -15.40% 0.56% 0.60% 1.64% -
  Horiz. % 103.43% 91.24% 86.98% 102.82% 102.25% 101.64% 100.00%
EPS 7.28 5.81 3.30 8.99 5.45 9.42 8.52 -2.59%
  YoY % 25.30% 76.06% -63.29% 64.95% -42.14% 10.56% -
  Horiz. % 85.45% 68.19% 38.73% 105.52% 63.97% 110.56% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.4400 4.2500 4.1900 4.1200 3.9000 3.4200 3.1600 5.83%
  YoY % 4.47% 1.43% 1.70% 5.64% 14.04% 8.23% -
  Horiz. % 140.51% 134.49% 132.59% 130.38% 123.42% 108.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 66.09 58.30 55.58 65.70 65.34 64.97 63.92 0.56%
  YoY % 13.36% 4.89% -15.40% 0.55% 0.57% 1.64% -
  Horiz. % 103.39% 91.21% 86.95% 102.78% 102.22% 101.64% 100.00%
EPS 6.62 5.28 3.00 8.17 4.95 8.57 7.75 -2.59%
  YoY % 25.38% 76.00% -63.28% 65.05% -42.24% 10.58% -
  Horiz. % 85.42% 68.13% 38.71% 105.42% 63.87% 110.58% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.0364 3.8637 3.8091 3.7455 3.5455 3.1101 2.8735 5.82%
  YoY % 4.47% 1.43% 1.70% 5.64% 14.00% 8.23% -
  Horiz. % 140.47% 134.46% 132.56% 130.35% 123.39% 108.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.6000 2.5000 2.7700 2.3000 2.4400 2.4200 2.2600 -
P/RPS 3.58 3.90 4.53 3.18 3.39 3.39 3.22 1.78%
  YoY % -8.21% -13.91% 42.45% -6.19% 0.00% 5.28% -
  Horiz. % 111.18% 121.12% 140.68% 98.76% 105.28% 105.28% 100.00%
P/EPS 35.69 43.03 83.95 25.59 44.78 25.69 26.53 5.06%
  YoY % -17.06% -48.74% 228.06% -42.85% 74.31% -3.17% -
  Horiz. % 134.53% 162.19% 316.43% 96.46% 168.79% 96.83% 100.00%
EY 2.80 2.32 1.19 3.91 2.23 3.89 3.77 -4.83%
  YoY % 20.69% 94.96% -69.57% 75.34% -42.67% 3.18% -
  Horiz. % 74.27% 61.54% 31.56% 103.71% 59.15% 103.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.59 0.59 0.66 0.56 0.63 0.71 0.72 -3.26%
  YoY % 0.00% -10.61% 17.86% -11.11% -11.27% -1.39% -
  Horiz. % 81.94% 81.94% 91.67% 77.78% 87.50% 98.61% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 05/05/15 29/05/14 02/05/13 03/05/12 05/05/11 13/05/10 -
Price 2.7500 2.4300 2.8300 2.4500 2.4000 2.4900 2.2500 -
P/RPS 3.78 3.79 4.63 3.39 3.34 3.49 3.20 2.81%
  YoY % -0.26% -18.14% 36.58% 1.50% -4.30% 9.06% -
  Horiz. % 118.12% 118.44% 144.69% 105.94% 104.37% 109.06% 100.00%
P/EPS 37.75 41.82 85.76 27.26 44.05 26.43 26.41 6.13%
  YoY % -9.73% -51.24% 214.60% -38.12% 66.67% 0.08% -
  Horiz. % 142.94% 158.35% 324.73% 103.22% 166.79% 100.08% 100.00%
EY 2.65 2.39 1.17 3.67 2.27 3.78 3.79 -5.78%
  YoY % 10.88% 104.27% -68.12% 61.67% -39.95% -0.26% -
  Horiz. % 69.92% 63.06% 30.87% 96.83% 59.89% 99.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.62 0.57 0.68 0.59 0.62 0.73 0.71 -2.23%
  YoY % 8.77% -16.18% 15.25% -4.84% -15.07% 2.82% -
  Horiz. % 87.32% 80.28% 95.77% 83.10% 87.32% 102.82% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Construction Sectors - Big project going to announce soon? PatrickTheBull
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
7. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
8. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
Partners & Brokers