Highlights

[NHFATT] YoY TTM Result on 2011-09-30 [#3]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 10-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     3.81%    YoY -     24.36%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 202,767 215,805 214,276 219,107 220,059 190,914 170,268 2.95%
  YoY % -6.04% 0.71% -2.20% -0.43% 15.27% 12.13% -
  Horiz. % 119.09% 126.74% 125.85% 128.68% 129.24% 112.13% 100.00%
PBT 15,995 28,584 26,140 31,954 25,906 22,652 29,512 -9.70%
  YoY % -44.04% 9.35% -18.19% 23.35% 14.37% -23.24% -
  Horiz. % 54.20% 96.86% 88.57% 108.27% 87.78% 76.76% 100.00%
Tax -5,503 -6,797 -6,414 -4,143 -3,506 -3,101 -3,817 6.28%
  YoY % 19.04% -5.97% -54.82% -18.17% -13.06% 18.76% -
  Horiz. % 144.17% 178.07% 168.04% 108.54% 91.85% 81.24% 100.00%
NP 10,492 21,787 19,726 27,811 22,400 19,551 25,695 -13.86%
  YoY % -51.84% 10.45% -29.07% 24.16% 14.57% -23.91% -
  Horiz. % 40.83% 84.79% 76.77% 108.24% 87.18% 76.09% 100.00%
NP to SH 10,492 21,787 19,726 27,601 22,194 19,202 25,695 -13.86%
  YoY % -51.84% 10.45% -28.53% 24.36% 15.58% -25.27% -
  Horiz. % 40.83% 84.79% 76.77% 107.42% 86.37% 74.73% 100.00%
Tax Rate 34.40 % 23.78 % 24.54 % 12.97 % 13.53 % 13.69 % 12.93 % 17.70%
  YoY % 44.66% -3.10% 89.21% -4.14% -1.17% 5.88% -
  Horiz. % 266.05% 183.91% 189.79% 100.31% 104.64% 105.88% 100.00%
Total Cost 192,275 194,018 194,550 191,296 197,659 171,363 144,573 4.86%
  YoY % -0.90% -0.27% 1.70% -3.22% 15.35% 18.53% -
  Horiz. % 133.00% 134.20% 134.57% 132.32% 136.72% 118.53% 100.00%
Net Worth 313,404 315,659 303,634 263,788 245,815 232,325 221,593 5.94%
  YoY % -0.71% 3.96% 15.11% 7.31% 5.81% 4.84% -
  Horiz. % 141.43% 142.45% 137.02% 119.04% 110.93% 104.84% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 9,018 9,780 9,013 9,767 9,034 8,277 8,267 1.46%
  YoY % -7.79% 8.51% -7.72% 8.11% 9.14% 0.13% -
  Horiz. % 109.09% 118.30% 109.02% 118.14% 109.28% 100.13% 100.00%
Div Payout % 85.96 % 44.89 % 45.69 % 35.39 % 40.71 % 43.11 % 32.17 % 17.79%
  YoY % 91.49% -1.75% 29.10% -13.07% -5.57% 34.01% -
  Horiz. % 267.21% 139.54% 142.03% 110.01% 126.55% 134.01% 100.00%
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 313,404 315,659 303,634 263,788 245,815 232,325 221,593 5.94%
  YoY % -0.71% 3.96% 15.11% 7.31% 5.81% 4.84% -
  Horiz. % 141.43% 142.45% 137.02% 119.04% 110.93% 104.84% 100.00%
NOSH 75,157 75,157 75,157 75,153 75,172 75,186 75,116 0.01%
  YoY % 0.00% 0.00% 0.00% -0.03% -0.02% 0.09% -
  Horiz. % 100.05% 100.05% 100.05% 100.05% 100.08% 100.09% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 5.17 % 10.10 % 9.21 % 12.69 % 10.18 % 10.24 % 15.09 % -16.34%
  YoY % -48.81% 9.66% -27.42% 24.66% -0.59% -32.14% -
  Horiz. % 34.26% 66.93% 61.03% 84.10% 67.46% 67.86% 100.00%
ROE 3.35 % 6.90 % 6.50 % 10.46 % 9.03 % 8.27 % 11.60 % -18.69%
  YoY % -51.45% 6.15% -37.86% 15.84% 9.19% -28.71% -
  Horiz. % 28.88% 59.48% 56.03% 90.17% 77.84% 71.29% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 269.79 287.14 285.10 291.55 292.74 253.92 226.67 2.94%
  YoY % -6.04% 0.72% -2.21% -0.41% 15.29% 12.02% -
  Horiz. % 119.02% 126.68% 125.78% 128.62% 129.15% 112.02% 100.00%
EPS 13.96 28.99 26.25 36.73 29.52 25.54 34.21 -13.87%
  YoY % -51.85% 10.44% -28.53% 24.42% 15.58% -25.34% -
  Horiz. % 40.81% 84.74% 76.73% 107.37% 86.29% 74.66% 100.00%
DPS 12.00 13.00 12.00 13.00 12.00 11.00 11.00 1.46%
  YoY % -7.69% 8.33% -7.69% 8.33% 9.09% 0.00% -
  Horiz. % 109.09% 118.18% 109.09% 118.18% 109.09% 100.00% 100.00%
NAPS 4.1700 4.2000 4.0400 3.5100 3.2700 3.0900 2.9500 5.94%
  YoY % -0.71% 3.96% 15.10% 7.34% 5.83% 4.75% -
  Horiz. % 141.36% 142.37% 136.95% 118.98% 110.85% 104.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 245.27 261.04 259.19 265.03 266.18 230.93 205.96 2.95%
  YoY % -6.04% 0.71% -2.20% -0.43% 15.26% 12.12% -
  Horiz. % 119.09% 126.74% 125.84% 128.68% 129.24% 112.12% 100.00%
EPS 12.69 26.35 23.86 33.39 26.85 23.23 31.08 -13.86%
  YoY % -51.84% 10.44% -28.54% 24.36% 15.58% -25.26% -
  Horiz. % 40.83% 84.78% 76.77% 107.43% 86.39% 74.74% 100.00%
DPS 10.91 11.83 10.90 11.81 10.93 10.01 10.00 1.46%
  YoY % -7.78% 8.53% -7.71% 8.05% 9.19% 0.10% -
  Horiz. % 109.10% 118.30% 109.00% 118.10% 109.30% 100.10% 100.00%
NAPS 3.7909 3.8182 3.6728 3.1908 2.9734 2.8102 2.6804 5.94%
  YoY % -0.71% 3.96% 15.11% 7.31% 5.81% 4.84% -
  Horiz. % 141.43% 142.45% 137.02% 119.04% 110.93% 104.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.7000 2.8500 2.3500 2.2000 2.3200 1.8400 1.7000 -
P/RPS 1.00 0.99 0.82 0.75 0.79 0.72 0.75 4.91%
  YoY % 1.01% 20.73% 9.33% -5.06% 9.72% -4.00% -
  Horiz. % 133.33% 132.00% 109.33% 100.00% 105.33% 96.00% 100.00%
P/EPS 19.34 9.83 8.95 5.99 7.86 7.20 4.97 25.40%
  YoY % 96.74% 9.83% 49.42% -23.79% 9.17% 44.87% -
  Horiz. % 389.13% 197.79% 180.08% 120.52% 158.15% 144.87% 100.00%
EY 5.17 10.17 11.17 16.69 12.73 13.88 20.12 -20.26%
  YoY % -49.16% -8.95% -33.07% 31.11% -8.29% -31.01% -
  Horiz. % 25.70% 50.55% 55.52% 82.95% 63.27% 68.99% 100.00%
DY 4.44 4.56 5.11 5.91 5.17 5.98 6.47 -6.08%
  YoY % -2.63% -10.76% -13.54% 14.31% -13.55% -7.57% -
  Horiz. % 68.62% 70.48% 78.98% 91.34% 79.91% 92.43% 100.00%
P/NAPS 0.65 0.68 0.58 0.63 0.71 0.60 0.58 1.92%
  YoY % -4.41% 17.24% -7.94% -11.27% 18.33% 3.45% -
  Horiz. % 112.07% 117.24% 100.00% 108.62% 122.41% 103.45% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 24/11/14 25/11/13 20/11/12 10/11/11 28/10/10 28/10/09 30/10/08 -
Price 2.7500 3.0500 2.3300 2.2900 2.4400 1.8700 1.4300 -
P/RPS 1.02 1.06 0.82 0.79 0.83 0.74 0.63 8.36%
  YoY % -3.77% 29.27% 3.80% -4.82% 12.16% 17.46% -
  Horiz. % 161.90% 168.25% 130.16% 125.40% 131.75% 117.46% 100.00%
P/EPS 19.70 10.52 8.88 6.24 8.26 7.32 4.18 29.47%
  YoY % 87.26% 18.47% 42.31% -24.46% 12.84% 75.12% -
  Horiz. % 471.29% 251.67% 212.44% 149.28% 197.61% 175.12% 100.00%
EY 5.08 9.50 11.26 16.04 12.10 13.66 23.92 -22.75%
  YoY % -46.53% -15.63% -29.80% 32.56% -11.42% -42.89% -
  Horiz. % 21.24% 39.72% 47.07% 67.06% 50.59% 57.11% 100.00%
DY 4.36 4.26 5.15 5.68 4.92 5.88 7.69 -9.02%
  YoY % 2.35% -17.28% -9.33% 15.45% -16.33% -23.54% -
  Horiz. % 56.70% 55.40% 66.97% 73.86% 63.98% 76.46% 100.00%
P/NAPS 0.66 0.73 0.58 0.65 0.75 0.61 0.48 5.45%
  YoY % -9.59% 25.86% -10.77% -13.33% 22.95% 27.08% -
  Horiz. % 137.50% 152.08% 120.83% 135.42% 156.25% 127.08% 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.
 


 

118  224  477  1477 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 NETX 0.02-0.005 
 HSI-C7J 0.125-0.025 
 PRESBHD 0.455-0.03 
 IRIS 0.145+0.005 
 MTAG 0.625+0.005 
 TANCO 0.08+0.005 
 HSI-H8F 0.38+0.08 
 ARMADA 0.49-0.005 
 SAPNRG 0.290.00 
Partners & Brokers