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.
 


 

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