Highlights

[NHFATT] YoY TTM Result on 2013-09-30 [#3]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 25-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -8.86%    YoY -     10.45%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 223,278 200,619 202,767 215,805 214,276 219,107 220,059 0.24%
  YoY % 11.29% -1.06% -6.04% 0.71% -2.20% -0.43% -
  Horiz. % 101.46% 91.17% 92.14% 98.07% 97.37% 99.57% 100.00%
PBT 28,869 25,414 15,995 28,584 26,140 31,954 25,906 1.82%
  YoY % 13.59% 58.89% -44.04% 9.35% -18.19% 23.35% -
  Horiz. % 111.44% 98.10% 61.74% 110.34% 100.90% 123.35% 100.00%
Tax -3,882 -9,219 -5,503 -6,797 -6,414 -4,143 -3,506 1.71%
  YoY % 57.89% -67.53% 19.04% -5.97% -54.82% -18.17% -
  Horiz. % 110.72% 262.95% 156.96% 193.87% 182.94% 118.17% 100.00%
NP 24,987 16,195 10,492 21,787 19,726 27,811 22,400 1.84%
  YoY % 54.29% 54.36% -51.84% 10.45% -29.07% 24.16% -
  Horiz. % 111.55% 72.30% 46.84% 97.26% 88.06% 124.16% 100.00%
NP to SH 24,987 16,195 10,492 21,787 19,726 27,601 22,194 1.99%
  YoY % 54.29% 54.36% -51.84% 10.45% -28.53% 24.36% -
  Horiz. % 112.58% 72.97% 47.27% 98.17% 88.88% 124.36% 100.00%
Tax Rate 13.45 % 36.28 % 34.40 % 23.78 % 24.54 % 12.97 % 13.53 % -0.10%
  YoY % -62.93% 5.47% 44.66% -3.10% 89.21% -4.14% -
  Horiz. % 99.41% 268.14% 254.25% 175.76% 181.37% 95.86% 100.00%
Total Cost 198,291 184,424 192,275 194,018 194,550 191,296 197,659 0.05%
  YoY % 7.52% -4.08% -0.90% -0.27% 1.70% -3.22% -
  Horiz. % 100.32% 93.30% 97.28% 98.16% 98.43% 96.78% 100.00%
Net Worth 366,766 326,181 313,404 315,659 303,634 263,788 245,815 6.89%
  YoY % 12.44% 4.08% -0.71% 3.96% 15.11% 7.31% -
  Horiz. % 149.20% 132.69% 127.50% 128.41% 123.52% 107.31% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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% 108.26% 99.77% 108.11% 100.00%
Div Payout % 33.09 % 46.41 % 85.96 % 44.89 % 45.69 % 35.39 % 40.71 % -3.39%
  YoY % -28.70% -46.01% 91.49% -1.75% 29.10% -13.07% -
  Horiz. % 81.28% 114.00% 211.15% 110.27% 112.23% 86.93% 100.00%
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 366,766 326,181 313,404 315,659 303,634 263,788 245,815 6.89%
  YoY % 12.44% 4.08% -0.71% 3.96% 15.11% 7.31% -
  Horiz. % 149.20% 132.69% 127.50% 128.41% 123.52% 107.31% 100.00%
NOSH 75,157 75,157 75,157 75,157 75,157 75,153 75,172 -0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.03% -
  Horiz. % 99.98% 99.98% 99.98% 99.98% 99.98% 99.97% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 11.19 % 8.07 % 5.17 % 10.10 % 9.21 % 12.69 % 10.18 % 1.59%
  YoY % 38.66% 56.09% -48.81% 9.66% -27.42% 24.66% -
  Horiz. % 109.92% 79.27% 50.79% 99.21% 90.47% 124.66% 100.00%
ROE 6.81 % 4.97 % 3.35 % 6.90 % 6.50 % 10.46 % 9.03 % -4.59%
  YoY % 37.02% 48.36% -51.45% 6.15% -37.86% 15.84% -
  Horiz. % 75.42% 55.04% 37.10% 76.41% 71.98% 115.84% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 297.08 266.93 269.79 287.14 285.10 291.55 292.74 0.25%
  YoY % 11.30% -1.06% -6.04% 0.72% -2.21% -0.41% -
  Horiz. % 101.48% 91.18% 92.16% 98.09% 97.39% 99.59% 100.00%
EPS 33.25 21.55 13.96 28.99 26.25 36.73 29.52 2.00%
  YoY % 54.29% 54.37% -51.85% 10.44% -28.53% 24.42% -
  Horiz. % 112.64% 73.00% 47.29% 98.20% 88.92% 124.42% 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 4.8800 4.3400 4.1700 4.2000 4.0400 3.5100 3.2700 6.89%
  YoY % 12.44% 4.08% -0.71% 3.96% 15.10% 7.34% -
  Horiz. % 149.24% 132.72% 127.52% 128.44% 123.55% 107.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 270.08 242.67 245.27 261.04 259.19 265.03 266.18 0.24%
  YoY % 11.30% -1.06% -6.04% 0.71% -2.20% -0.43% -
  Horiz. % 101.47% 91.17% 92.14% 98.07% 97.37% 99.57% 100.00%
EPS 30.22 19.59 12.69 26.35 23.86 33.39 26.85 1.99%
  YoY % 54.26% 54.37% -51.84% 10.44% -28.54% 24.36% -
  Horiz. % 112.55% 72.96% 47.26% 98.14% 88.86% 124.36% 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 4.4364 3.9455 3.7909 3.8182 3.6728 3.1908 2.9734 6.89%
  YoY % 12.44% 4.08% -0.71% 3.96% 15.11% 7.31% -
  Horiz. % 149.20% 132.69% 127.49% 128.41% 123.52% 107.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.1400 2.2900 2.7000 2.8500 2.3500 2.2000 2.3200 -
P/RPS 1.06 0.86 1.00 0.99 0.82 0.75 0.79 5.02%
  YoY % 23.26% -14.00% 1.01% 20.73% 9.33% -5.06% -
  Horiz. % 134.18% 108.86% 126.58% 125.32% 103.80% 94.94% 100.00%
P/EPS 9.44 10.63 19.34 9.83 8.95 5.99 7.86 3.10%
  YoY % -11.19% -45.04% 96.74% 9.83% 49.42% -23.79% -
  Horiz. % 120.10% 135.24% 246.06% 125.06% 113.87% 76.21% 100.00%
EY 10.59 9.41 5.17 10.17 11.17 16.69 12.73 -3.02%
  YoY % 12.54% 82.01% -49.16% -8.95% -33.07% 31.11% -
  Horiz. % 83.19% 73.92% 40.61% 79.89% 87.75% 131.11% 100.00%
DY 3.50 4.37 4.44 4.56 5.11 5.91 5.17 -6.29%
  YoY % -19.91% -1.58% -2.63% -10.76% -13.54% 14.31% -
  Horiz. % 67.70% 84.53% 85.88% 88.20% 98.84% 114.31% 100.00%
P/NAPS 0.64 0.53 0.65 0.68 0.58 0.63 0.71 -1.71%
  YoY % 20.75% -18.46% -4.41% 17.24% -7.94% -11.27% -
  Horiz. % 90.14% 74.65% 91.55% 95.77% 81.69% 88.73% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 07/11/16 24/11/15 24/11/14 25/11/13 20/11/12 10/11/11 28/10/10 -
Price 3.2000 2.7000 2.7500 3.0500 2.3300 2.2900 2.4400 -
P/RPS 1.08 1.01 1.02 1.06 0.82 0.79 0.83 4.48%
  YoY % 6.93% -0.98% -3.77% 29.27% 3.80% -4.82% -
  Horiz. % 130.12% 121.69% 122.89% 127.71% 98.80% 95.18% 100.00%
P/EPS 9.63 12.53 19.70 10.52 8.88 6.24 8.26 2.59%
  YoY % -23.14% -36.40% 87.26% 18.47% 42.31% -24.46% -
  Horiz. % 116.59% 151.69% 238.50% 127.36% 107.51% 75.54% 100.00%
EY 10.39 7.98 5.08 9.50 11.26 16.04 12.10 -2.51%
  YoY % 30.20% 57.09% -46.53% -15.63% -29.80% 32.56% -
  Horiz. % 85.87% 65.95% 41.98% 78.51% 93.06% 132.56% 100.00%
DY 3.44 3.70 4.36 4.26 5.15 5.68 4.92 -5.78%
  YoY % -7.03% -15.14% 2.35% -17.28% -9.33% 15.45% -
  Horiz. % 69.92% 75.20% 88.62% 86.59% 104.67% 115.45% 100.00%
P/NAPS 0.66 0.62 0.66 0.73 0.58 0.65 0.75 -2.11%
  YoY % 6.45% -6.06% -9.59% 25.86% -10.77% -13.33% -
  Horiz. % 88.00% 82.67% 88.00% 97.33% 77.33% 86.67% 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. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. 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
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers