Highlights

[NHFATT] YoY TTM Result on 2010-06-30 [#2]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 29-Jul-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     8.82%    YoY -     46.01%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 218,077 211,167 225,123 217,094 178,944 170,431 150,444 6.38%
  YoY % 3.27% -6.20% 3.70% 21.32% 4.99% 13.29% -
  Horiz. % 144.96% 140.36% 149.64% 144.30% 118.94% 113.29% 100.00%
PBT 29,994 25,409 31,254 28,416 20,135 29,211 27,964 1.17%
  YoY % 18.04% -18.70% 9.99% 41.13% -31.07% 4.46% -
  Horiz. % 107.26% 90.86% 111.77% 101.62% 72.00% 104.46% 100.00%
Tax -6,090 -6,264 -4,277 -3,409 -2,938 -3,650 -1,741 23.18%
  YoY % 2.78% -46.46% -25.46% -16.03% 19.51% -109.65% -
  Horiz. % 349.80% 359.79% 245.66% 195.81% 168.75% 209.65% 100.00%
NP 23,904 19,145 26,977 25,007 17,197 25,561 26,223 -1.53%
  YoY % 24.86% -29.03% 7.88% 45.41% -32.72% -2.52% -
  Horiz. % 91.16% 73.01% 102.88% 95.36% 65.58% 97.48% 100.00%
NP to SH 23,904 19,206 26,588 24,789 16,978 25,561 26,223 -1.53%
  YoY % 24.46% -27.76% 7.26% 46.01% -33.58% -2.52% -
  Horiz. % 91.16% 73.24% 101.39% 94.53% 64.74% 97.48% 100.00%
Tax Rate 20.30 % 24.65 % 13.68 % 12.00 % 14.59 % 12.50 % 6.23 % 21.74%
  YoY % -17.65% 80.19% 14.00% -17.75% 16.72% 100.64% -
  Horiz. % 325.84% 395.67% 219.58% 192.62% 234.19% 200.64% 100.00%
Total Cost 194,173 192,022 198,146 192,087 161,747 144,870 124,221 7.72%
  YoY % 1.12% -3.09% 3.15% 18.76% 11.65% 16.62% -
  Horiz. % 156.31% 154.58% 159.51% 154.63% 130.21% 116.62% 100.00%
Net Worth 317,914 302,882 256,166 239,805 223,919 214,983 197,594 8.24%
  YoY % 4.96% 18.24% 6.82% 7.09% 4.16% 8.80% -
  Horiz. % 160.89% 153.28% 129.64% 121.36% 113.32% 108.80% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 9,780 9,013 9,767 9,034 8,275 8,267 10,521 -1.21%
  YoY % 8.51% -7.72% 8.11% 9.17% 0.10% -21.42% -
  Horiz. % 92.96% 85.66% 92.84% 85.87% 78.66% 78.58% 100.00%
Div Payout % 40.91 % 46.93 % 36.74 % 36.45 % 48.74 % 32.34 % 40.12 % 0.33%
  YoY % -12.83% 27.74% 0.80% -25.22% 50.71% -19.39% -
  Horiz. % 101.97% 116.97% 91.58% 90.85% 121.49% 80.61% 100.00%
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 317,914 302,882 256,166 239,805 223,919 214,983 197,594 8.24%
  YoY % 4.96% 18.24% 6.82% 7.09% 4.16% 8.80% -
  Horiz. % 160.89% 153.28% 129.64% 121.36% 113.32% 108.80% 100.00%
NOSH 75,157 75,157 75,122 75,174 75,140 75,168 75,131 0.01%
  YoY % 0.00% 0.05% -0.07% 0.04% -0.04% 0.05% -
  Horiz. % 100.03% 100.03% 99.99% 100.06% 100.01% 100.05% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 10.96 % 9.07 % 11.98 % 11.52 % 9.61 % 15.00 % 17.43 % -7.43%
  YoY % 20.84% -24.29% 3.99% 19.88% -35.93% -13.94% -
  Horiz. % 62.88% 52.04% 68.73% 66.09% 55.13% 86.06% 100.00%
ROE 7.52 % 6.34 % 10.38 % 10.34 % 7.58 % 11.89 % 13.27 % -9.02%
  YoY % 18.61% -38.92% 0.39% 36.41% -36.25% -10.40% -
  Horiz. % 56.67% 47.78% 78.22% 77.92% 57.12% 89.60% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 290.16 280.97 299.68 288.79 238.14 226.73 200.24 6.37%
  YoY % 3.27% -6.24% 3.77% 21.27% 5.03% 13.23% -
  Horiz. % 144.91% 140.32% 149.66% 144.22% 118.93% 113.23% 100.00%
EPS 31.81 25.55 35.39 32.98 22.59 34.00 34.90 -1.53%
  YoY % 24.50% -27.80% 7.31% 45.99% -33.56% -2.58% -
  Horiz. % 91.15% 73.21% 101.40% 94.50% 64.73% 97.42% 100.00%
DPS 13.00 12.00 13.00 12.00 11.00 11.00 14.00 -1.23%
  YoY % 8.33% -7.69% 8.33% 9.09% 0.00% -21.43% -
  Horiz. % 92.86% 85.71% 92.86% 85.71% 78.57% 78.57% 100.00%
NAPS 4.2300 4.0300 3.4100 3.1900 2.9800 2.8600 2.6300 8.23%
  YoY % 4.96% 18.18% 6.90% 7.05% 4.20% 8.75% -
  Horiz. % 160.84% 153.23% 129.66% 121.29% 113.31% 108.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 263.79 255.43 272.31 262.60 216.45 206.15 181.98 6.38%
  YoY % 3.27% -6.20% 3.70% 21.32% 5.00% 13.28% -
  Horiz. % 144.96% 140.36% 149.64% 144.30% 118.94% 113.28% 100.00%
EPS 28.91 23.23 32.16 29.98 20.54 30.92 31.72 -1.53%
  YoY % 24.45% -27.77% 7.27% 45.96% -33.57% -2.52% -
  Horiz. % 91.14% 73.23% 101.39% 94.51% 64.75% 97.48% 100.00%
DPS 11.83 10.90 11.81 10.93 10.01 10.00 12.73 -1.21%
  YoY % 8.53% -7.71% 8.05% 9.19% 0.10% -21.45% -
  Horiz. % 92.93% 85.62% 92.77% 85.86% 78.63% 78.55% 100.00%
NAPS 3.8455 3.6637 3.0986 2.9007 2.7085 2.6004 2.3901 8.24%
  YoY % 4.96% 18.24% 6.82% 7.10% 4.16% 8.80% -
  Horiz. % 160.89% 153.29% 129.64% 121.36% 113.32% 108.80% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.9000 2.2500 2.3200 2.0900 1.7100 1.7200 1.9500 -
P/RPS 1.00 0.80 0.77 0.72 0.72 0.76 0.97 0.51%
  YoY % 25.00% 3.90% 6.94% 0.00% -5.26% -21.65% -
  Horiz. % 103.09% 82.47% 79.38% 74.23% 74.23% 78.35% 100.00%
P/EPS 9.12 8.80 6.55 6.34 7.57 5.06 5.59 8.49%
  YoY % 3.64% 34.35% 3.31% -16.25% 49.60% -9.48% -
  Horiz. % 163.15% 157.42% 117.17% 113.42% 135.42% 90.52% 100.00%
EY 10.97 11.36 15.26 15.78 13.21 19.77 17.90 -7.83%
  YoY % -3.43% -25.56% -3.30% 19.45% -33.18% 10.45% -
  Horiz. % 61.28% 63.46% 85.25% 88.16% 73.80% 110.45% 100.00%
DY 4.48 5.33 5.60 5.74 6.43 6.40 7.18 -7.55%
  YoY % -15.95% -4.82% -2.44% -10.73% 0.47% -10.86% -
  Horiz. % 62.40% 74.23% 77.99% 79.94% 89.55% 89.14% 100.00%
P/NAPS 0.69 0.56 0.68 0.66 0.57 0.60 0.74 -1.16%
  YoY % 23.21% -17.65% 3.03% 15.79% -5.00% -18.92% -
  Horiz. % 93.24% 75.68% 91.89% 89.19% 77.03% 81.08% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 02/08/12 28/07/11 29/07/10 23/07/09 24/07/08 07/08/07 -
Price 2.7300 2.3300 2.3100 2.2900 1.8000 1.8400 1.8000 -
P/RPS 0.94 0.83 0.77 0.79 0.76 0.81 0.90 0.73%
  YoY % 13.25% 7.79% -2.53% 3.95% -6.17% -10.00% -
  Horiz. % 104.44% 92.22% 85.56% 87.78% 84.44% 90.00% 100.00%
P/EPS 8.58 9.12 6.53 6.94 7.97 5.41 5.16 8.84%
  YoY % -5.92% 39.66% -5.91% -12.92% 47.32% 4.84% -
  Horiz. % 166.28% 176.74% 126.55% 134.50% 154.46% 104.84% 100.00%
EY 11.65 10.97 15.32 14.40 12.55 18.48 19.39 -8.13%
  YoY % 6.20% -28.39% 6.39% 14.74% -32.09% -4.69% -
  Horiz. % 60.08% 56.58% 79.01% 74.27% 64.72% 95.31% 100.00%
DY 4.76 5.15 5.63 5.24 6.11 5.98 7.78 -7.86%
  YoY % -7.57% -8.53% 7.44% -14.24% 2.17% -23.14% -
  Horiz. % 61.18% 66.20% 72.37% 67.35% 78.53% 76.86% 100.00%
P/NAPS 0.65 0.58 0.68 0.72 0.60 0.64 0.68 -0.75%
  YoY % 12.07% -14.71% -5.56% 20.00% -6.25% -5.88% -
  Horiz. % 95.59% 85.29% 100.00% 105.88% 88.24% 94.12% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers