Highlights

[NHFATT] YoY TTM Result on 2013-06-30 [#2]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -5.97%    YoY -     24.46%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 221,970 197,697 204,110 218,077 211,167 225,123 217,094 0.37%
  YoY % 12.28% -3.14% -6.40% 3.27% -6.20% 3.70% -
  Horiz. % 102.25% 91.07% 94.02% 100.45% 97.27% 103.70% 100.00%
PBT 29,949 20,810 19,129 29,994 25,409 31,254 28,416 0.88%
  YoY % 43.92% 8.79% -36.22% 18.04% -18.70% 9.99% -
  Horiz. % 105.39% 73.23% 67.32% 105.55% 89.42% 109.99% 100.00%
Tax -6,135 -7,264 -5,721 -6,090 -6,264 -4,277 -3,409 10.28%
  YoY % 15.54% -26.97% 6.06% 2.78% -46.46% -25.46% -
  Horiz. % 179.96% 213.08% 167.82% 178.64% 183.75% 125.46% 100.00%
NP 23,814 13,546 13,408 23,904 19,145 26,977 25,007 -0.81%
  YoY % 75.80% 1.03% -43.91% 24.86% -29.03% 7.88% -
  Horiz. % 95.23% 54.17% 53.62% 95.59% 76.56% 107.88% 100.00%
NP to SH 23,814 13,546 13,408 23,904 19,206 26,588 24,789 -0.67%
  YoY % 75.80% 1.03% -43.91% 24.46% -27.76% 7.26% -
  Horiz. % 96.07% 54.65% 54.09% 96.43% 77.48% 107.26% 100.00%
Tax Rate 20.48 % 34.91 % 29.91 % 20.30 % 24.65 % 13.68 % 12.00 % 9.31%
  YoY % -41.33% 16.72% 47.34% -17.65% 80.19% 14.00% -
  Horiz. % 170.67% 290.92% 249.25% 169.17% 205.42% 114.00% 100.00%
Total Cost 198,156 184,151 190,702 194,173 192,022 198,146 192,087 0.52%
  YoY % 7.61% -3.44% -1.79% 1.12% -3.09% 3.15% -
  Horiz. % 103.16% 95.87% 99.28% 101.09% 99.97% 103.15% 100.00%
Net Worth 341,964 323,175 317,914 317,914 302,882 256,166 239,805 6.09%
  YoY % 5.81% 1.65% 0.00% 4.96% 18.24% 6.82% -
  Horiz. % 142.60% 134.77% 132.57% 132.57% 126.30% 106.82% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 8,267 7,515 9,018 9,780 9,013 9,767 9,034 -1.47%
  YoY % 10.00% -16.67% -7.79% 8.51% -7.72% 8.11% -
  Horiz. % 91.51% 83.19% 99.83% 108.25% 99.76% 108.11% 100.00%
Div Payout % 34.72 % 55.48 % 67.26 % 40.91 % 46.93 % 36.74 % 36.45 % -0.81%
  YoY % -37.42% -17.51% 64.41% -12.83% 27.74% 0.80% -
  Horiz. % 95.25% 152.21% 184.53% 112.24% 128.75% 100.80% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 341,964 323,175 317,914 317,914 302,882 256,166 239,805 6.09%
  YoY % 5.81% 1.65% 0.00% 4.96% 18.24% 6.82% -
  Horiz. % 142.60% 134.77% 132.57% 132.57% 126.30% 106.82% 100.00%
NOSH 75,157 75,157 75,157 75,157 75,157 75,122 75,174 -0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.05% -0.07% -
  Horiz. % 99.98% 99.98% 99.98% 99.98% 99.98% 99.93% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 10.73 % 6.85 % 6.57 % 10.96 % 9.07 % 11.98 % 11.52 % -1.18%
  YoY % 56.64% 4.26% -40.05% 20.84% -24.29% 3.99% -
  Horiz. % 93.14% 59.46% 57.03% 95.14% 78.73% 103.99% 100.00%
ROE 6.96 % 4.19 % 4.22 % 7.52 % 6.34 % 10.38 % 10.34 % -6.38%
  YoY % 66.11% -0.71% -43.88% 18.61% -38.92% 0.39% -
  Horiz. % 67.31% 40.52% 40.81% 72.73% 61.32% 100.39% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 295.34 263.05 271.58 290.16 280.97 299.68 288.79 0.37%
  YoY % 12.28% -3.14% -6.40% 3.27% -6.24% 3.77% -
  Horiz. % 102.27% 91.09% 94.04% 100.47% 97.29% 103.77% 100.00%
EPS 31.69 18.02 17.84 31.81 25.55 35.39 32.98 -0.66%
  YoY % 75.86% 1.01% -43.92% 24.50% -27.80% 7.31% -
  Horiz. % 96.09% 54.64% 54.09% 96.45% 77.47% 107.31% 100.00%
DPS 11.00 10.00 12.00 13.00 12.00 13.00 12.00 -1.44%
  YoY % 10.00% -16.67% -7.69% 8.33% -7.69% 8.33% -
  Horiz. % 91.67% 83.33% 100.00% 108.33% 100.00% 108.33% 100.00%
NAPS 4.5500 4.3000 4.2300 4.2300 4.0300 3.4100 3.1900 6.09%
  YoY % 5.81% 1.65% 0.00% 4.96% 18.18% 6.90% -
  Horiz. % 142.63% 134.80% 132.60% 132.60% 126.33% 106.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 268.49 239.13 246.89 263.79 255.43 272.31 262.60 0.37%
  YoY % 12.28% -3.14% -6.41% 3.27% -6.20% 3.70% -
  Horiz. % 102.24% 91.06% 94.02% 100.45% 97.27% 103.70% 100.00%
EPS 28.81 16.39 16.22 28.91 23.23 32.16 29.98 -0.66%
  YoY % 75.78% 1.05% -43.89% 24.45% -27.77% 7.27% -
  Horiz. % 96.10% 54.67% 54.10% 96.43% 77.48% 107.27% 100.00%
DPS 10.00 9.09 10.91 11.83 10.90 11.81 10.93 -1.47%
  YoY % 10.01% -16.68% -7.78% 8.53% -7.71% 8.05% -
  Horiz. % 91.49% 83.17% 99.82% 108.23% 99.73% 108.05% 100.00%
NAPS 4.1364 3.9091 3.8455 3.8455 3.6637 3.0986 2.9007 6.09%
  YoY % 5.81% 1.65% 0.00% 4.96% 18.24% 6.82% -
  Horiz. % 142.60% 134.76% 132.57% 132.57% 126.30% 106.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.7600 2.4200 2.8000 2.9000 2.2500 2.3200 2.0900 -
P/RPS 0.93 0.92 1.03 1.00 0.80 0.77 0.72 4.35%
  YoY % 1.09% -10.68% 3.00% 25.00% 3.90% 6.94% -
  Horiz. % 129.17% 127.78% 143.06% 138.89% 111.11% 106.94% 100.00%
P/EPS 8.71 13.43 15.70 9.12 8.80 6.55 6.34 5.43%
  YoY % -35.15% -14.46% 72.15% 3.64% 34.35% 3.31% -
  Horiz. % 137.38% 211.83% 247.63% 143.85% 138.80% 103.31% 100.00%
EY 11.48 7.45 6.37 10.97 11.36 15.26 15.78 -5.16%
  YoY % 54.09% 16.95% -41.93% -3.43% -25.56% -3.30% -
  Horiz. % 72.75% 47.21% 40.37% 69.52% 71.99% 96.70% 100.00%
DY 3.99 4.13 4.29 4.48 5.33 5.60 5.74 -5.88%
  YoY % -3.39% -3.73% -4.24% -15.95% -4.82% -2.44% -
  Horiz. % 69.51% 71.95% 74.74% 78.05% 92.86% 97.56% 100.00%
P/NAPS 0.61 0.56 0.66 0.69 0.56 0.68 0.66 -1.30%
  YoY % 8.93% -15.15% -4.35% 23.21% -17.65% 3.03% -
  Horiz. % 92.42% 84.85% 100.00% 104.55% 84.85% 103.03% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/07/16 11/08/15 29/08/14 28/08/13 02/08/12 28/07/11 29/07/10 -
Price 2.8000 2.5000 2.7700 2.7300 2.3300 2.3100 2.2900 -
P/RPS 0.95 0.95 1.02 0.94 0.83 0.77 0.79 3.12%
  YoY % 0.00% -6.86% 8.51% 13.25% 7.79% -2.53% -
  Horiz. % 120.25% 120.25% 129.11% 118.99% 105.06% 97.47% 100.00%
P/EPS 8.84 13.87 15.53 8.58 9.12 6.53 6.94 4.11%
  YoY % -36.27% -10.69% 81.00% -5.92% 39.66% -5.91% -
  Horiz. % 127.38% 199.86% 223.78% 123.63% 131.41% 94.09% 100.00%
EY 11.32 7.21 6.44 11.65 10.97 15.32 14.40 -3.93%
  YoY % 57.00% 11.96% -44.72% 6.20% -28.39% 6.39% -
  Horiz. % 78.61% 50.07% 44.72% 80.90% 76.18% 106.39% 100.00%
DY 3.93 4.00 4.33 4.76 5.15 5.63 5.24 -4.68%
  YoY % -1.75% -7.62% -9.03% -7.57% -8.53% 7.44% -
  Horiz. % 75.00% 76.34% 82.63% 90.84% 98.28% 107.44% 100.00%
P/NAPS 0.62 0.58 0.65 0.65 0.58 0.68 0.72 -2.46%
  YoY % 6.90% -10.77% 0.00% 12.07% -14.71% -5.56% -
  Horiz. % 86.11% 80.56% 90.28% 90.28% 80.56% 94.44% 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.
 


TOP ARTICLES

1. THE MOST UNDERVALUED TECH STOCK ON BURSA MALAYSIA NOW Art of Investments
2. Hiap Teck’s big player depressing the price - Koon Yew Yin Koon Yew Yin's Blog
3. PublicInvest Research Headlines - 24 Sept 2021 PublicInvest Research
4. Top Glove: 4 management concerns that caught my attention over the past year - Shak Chee Hoi Good Articles to Share
5. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. Mplus Market Pulse - 24 Sept 2021 M+ Online Research Articles
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS