Highlights

[NHFATT] YoY TTM Result on 2010-09-30 [#3]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 28-Oct-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -10.47%    YoY -     15.58%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 215,805 214,276 219,107 220,059 190,914 170,268 151,976 6.01%
  YoY % 0.71% -2.20% -0.43% 15.27% 12.13% 12.04% -
  Horiz. % 142.00% 140.99% 144.17% 144.80% 125.62% 112.04% 100.00%
PBT 28,584 26,140 31,954 25,906 22,652 29,512 25,175 2.14%
  YoY % 9.35% -18.19% 23.35% 14.37% -23.24% 17.23% -
  Horiz. % 113.54% 103.83% 126.93% 102.90% 89.98% 117.23% 100.00%
Tax -6,797 -6,414 -4,143 -3,506 -3,101 -3,817 -1,506 28.52%
  YoY % -5.97% -54.82% -18.17% -13.06% 18.76% -153.45% -
  Horiz. % 451.33% 425.90% 275.10% 232.80% 205.91% 253.45% 100.00%
NP 21,787 19,726 27,811 22,400 19,551 25,695 23,669 -1.37%
  YoY % 10.45% -29.07% 24.16% 14.57% -23.91% 8.56% -
  Horiz. % 92.05% 83.34% 117.50% 94.64% 82.60% 108.56% 100.00%
NP to SH 21,787 19,726 27,601 22,194 19,202 25,695 23,669 -1.37%
  YoY % 10.45% -28.53% 24.36% 15.58% -25.27% 8.56% -
  Horiz. % 92.05% 83.34% 116.61% 93.77% 81.13% 108.56% 100.00%
Tax Rate 23.78 % 24.54 % 12.97 % 13.53 % 13.69 % 12.93 % 5.98 % 25.84%
  YoY % -3.10% 89.21% -4.14% -1.17% 5.88% 116.22% -
  Horiz. % 397.66% 410.37% 216.89% 226.25% 228.93% 216.22% 100.00%
Total Cost 194,018 194,550 191,296 197,659 171,363 144,573 128,307 7.13%
  YoY % -0.27% 1.70% -3.22% 15.35% 18.53% 12.68% -
  Horiz. % 151.21% 151.63% 149.09% 154.05% 133.56% 112.68% 100.00%
Net Worth 315,659 303,634 263,788 245,815 232,325 221,593 203,604 7.57%
  YoY % 3.96% 15.11% 7.31% 5.81% 4.84% 8.84% -
  Horiz. % 155.04% 149.13% 129.56% 120.73% 114.11% 108.84% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 9,780 9,013 9,767 9,034 8,277 8,267 10,521 -1.21%
  YoY % 8.51% -7.72% 8.11% 9.14% 0.13% -21.43% -
  Horiz. % 92.96% 85.66% 92.83% 85.86% 78.68% 78.57% 100.00%
Div Payout % 44.89 % 45.69 % 35.39 % 40.71 % 43.11 % 32.17 % 44.45 % 0.16%
  YoY % -1.75% 29.10% -13.07% -5.57% 34.01% -27.63% -
  Horiz. % 100.99% 102.79% 79.62% 91.59% 96.99% 72.37% 100.00%
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 315,659 303,634 263,788 245,815 232,325 221,593 203,604 7.57%
  YoY % 3.96% 15.11% 7.31% 5.81% 4.84% 8.84% -
  Horiz. % 155.04% 149.13% 129.56% 120.73% 114.11% 108.84% 100.00%
NOSH 75,157 75,157 75,153 75,172 75,186 75,116 75,130 0.01%
  YoY % 0.00% 0.00% -0.03% -0.02% 0.09% -0.02% -
  Horiz. % 100.04% 100.04% 100.03% 100.06% 100.07% 99.98% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 10.10 % 9.21 % 12.69 % 10.18 % 10.24 % 15.09 % 15.57 % -6.95%
  YoY % 9.66% -27.42% 24.66% -0.59% -32.14% -3.08% -
  Horiz. % 64.87% 59.15% 81.50% 65.38% 65.77% 96.92% 100.00%
ROE 6.90 % 6.50 % 10.46 % 9.03 % 8.27 % 11.60 % 11.63 % -8.33%
  YoY % 6.15% -37.86% 15.84% 9.19% -28.71% -0.26% -
  Horiz. % 59.33% 55.89% 89.94% 77.64% 71.11% 99.74% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 287.14 285.10 291.55 292.74 253.92 226.67 202.28 6.01%
  YoY % 0.72% -2.21% -0.41% 15.29% 12.02% 12.06% -
  Horiz. % 141.95% 140.94% 144.13% 144.72% 125.53% 112.06% 100.00%
EPS 28.99 26.25 36.73 29.52 25.54 34.21 31.50 -1.37%
  YoY % 10.44% -28.53% 24.42% 15.58% -25.34% 8.60% -
  Horiz. % 92.03% 83.33% 116.60% 93.71% 81.08% 108.60% 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 4.2000 4.0400 3.5100 3.2700 3.0900 2.9500 2.7100 7.57%
  YoY % 3.96% 15.10% 7.34% 5.83% 4.75% 8.86% -
  Horiz. % 154.98% 149.08% 129.52% 120.66% 114.02% 108.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 261.04 259.19 265.03 266.18 230.93 205.96 183.83 6.01%
  YoY % 0.71% -2.20% -0.43% 15.26% 12.12% 12.04% -
  Horiz. % 142.00% 140.99% 144.17% 144.80% 125.62% 112.04% 100.00%
EPS 26.35 23.86 33.39 26.85 23.23 31.08 28.63 -1.37%
  YoY % 10.44% -28.54% 24.36% 15.58% -25.26% 8.56% -
  Horiz. % 92.04% 83.34% 116.63% 93.78% 81.14% 108.56% 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 3.8182 3.6728 3.1908 2.9734 2.8102 2.6804 2.4628 7.57%
  YoY % 3.96% 15.11% 7.31% 5.81% 4.84% 8.84% -
  Horiz. % 155.03% 149.13% 129.56% 120.73% 114.11% 108.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.8500 2.3500 2.2000 2.3200 1.8400 1.7000 1.8900 -
P/RPS 0.99 0.82 0.75 0.79 0.72 0.75 0.93 1.05%
  YoY % 20.73% 9.33% -5.06% 9.72% -4.00% -19.35% -
  Horiz. % 106.45% 88.17% 80.65% 84.95% 77.42% 80.65% 100.00%
P/EPS 9.83 8.95 5.99 7.86 7.20 4.97 6.00 8.57%
  YoY % 9.83% 49.42% -23.79% 9.17% 44.87% -17.17% -
  Horiz. % 163.83% 149.17% 99.83% 131.00% 120.00% 82.83% 100.00%
EY 10.17 11.17 16.69 12.73 13.88 20.12 16.67 -7.90%
  YoY % -8.95% -33.07% 31.11% -8.29% -31.01% 20.70% -
  Horiz. % 61.01% 67.01% 100.12% 76.36% 83.26% 120.70% 100.00%
DY 4.56 5.11 5.91 5.17 5.98 6.47 7.41 -7.77%
  YoY % -10.76% -13.54% 14.31% -13.55% -7.57% -12.69% -
  Horiz. % 61.54% 68.96% 79.76% 69.77% 80.70% 87.31% 100.00%
P/NAPS 0.68 0.58 0.63 0.71 0.60 0.58 0.70 -0.48%
  YoY % 17.24% -7.94% -11.27% 18.33% 3.45% -17.14% -
  Horiz. % 97.14% 82.86% 90.00% 101.43% 85.71% 82.86% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 20/11/12 10/11/11 28/10/10 28/10/09 30/10/08 06/12/07 -
Price 3.0500 2.3300 2.2900 2.4400 1.8700 1.4300 1.8000 -
P/RPS 1.06 0.82 0.79 0.83 0.74 0.63 0.89 2.95%
  YoY % 29.27% 3.80% -4.82% 12.16% 17.46% -29.21% -
  Horiz. % 119.10% 92.13% 88.76% 93.26% 83.15% 70.79% 100.00%
P/EPS 10.52 8.88 6.24 8.26 7.32 4.18 5.71 10.71%
  YoY % 18.47% 42.31% -24.46% 12.84% 75.12% -26.80% -
  Horiz. % 184.24% 155.52% 109.28% 144.66% 128.20% 73.20% 100.00%
EY 9.50 11.26 16.04 12.10 13.66 23.92 17.50 -9.67%
  YoY % -15.63% -29.80% 32.56% -11.42% -42.89% 36.69% -
  Horiz. % 54.29% 64.34% 91.66% 69.14% 78.06% 136.69% 100.00%
DY 4.26 5.15 5.68 4.92 5.88 7.69 7.78 -9.54%
  YoY % -17.28% -9.33% 15.45% -16.33% -23.54% -1.16% -
  Horiz. % 54.76% 66.20% 73.01% 63.24% 75.58% 98.84% 100.00%
P/NAPS 0.73 0.58 0.65 0.75 0.61 0.48 0.66 1.69%
  YoY % 25.86% -10.77% -13.33% 22.95% 27.08% -27.27% -
  Horiz. % 110.61% 87.88% 98.48% 113.64% 92.42% 72.73% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers