Highlights

[NHFATT] YoY TTM Result on 2009-12-31 [#4]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     14.43%    YoY -     20.20%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 217,467 215,570 222,473 203,315 168,902 156,757 156,904 5.59%
  YoY % 0.88% -3.10% 9.42% 20.37% 7.75% -0.09% -
  Horiz. % 138.60% 137.39% 141.79% 129.58% 107.65% 99.91% 100.00%
PBT 27,669 25,859 31,304 25,729 21,601 24,890 30,689 -1.71%
  YoY % 7.00% -17.39% 21.67% 19.11% -13.21% -18.90% -
  Horiz. % 90.16% 84.26% 102.00% 83.84% 70.39% 81.10% 100.00%
Tax -4,906 -5,946 -3,665 -3,484 -3,320 -1,889 -3,789 4.40%
  YoY % 17.49% -62.24% -5.20% -4.94% -75.75% 50.15% -
  Horiz. % 129.48% 156.93% 96.73% 91.95% 87.62% 49.85% 100.00%
NP 22,763 19,913 27,639 22,245 18,281 23,001 26,900 -2.74%
  YoY % 14.31% -27.95% 24.25% 21.68% -20.52% -14.49% -
  Horiz. % 84.62% 74.03% 102.75% 82.70% 67.96% 85.51% 100.00%
NP to SH 22,763 19,805 27,254 21,973 18,281 23,001 26,900 -2.74%
  YoY % 14.94% -27.33% 24.03% 20.20% -20.52% -14.49% -
  Horiz. % 84.62% 73.62% 101.32% 81.68% 67.96% 85.51% 100.00%
Tax Rate 17.73 % 22.99 % 11.71 % 13.54 % 15.37 % 7.59 % 12.35 % 6.21%
  YoY % -22.88% 96.33% -13.52% -11.91% 102.50% -38.54% -
  Horiz. % 143.56% 186.15% 94.82% 109.64% 124.45% 61.46% 100.00%
Total Cost 194,704 195,657 194,834 181,070 150,621 133,756 130,004 6.96%
  YoY % -0.49% 0.42% 7.60% 20.22% 12.61% 2.89% -
  Horiz. % 149.77% 150.50% 149.87% 139.28% 115.86% 102.89% 100.00%
Net Worth 303,280 289,113 249,412 231,990 218,309 207,472 192,408 7.87%
  YoY % 4.90% 15.92% 7.51% 6.27% 5.22% 7.83% -
  Horiz. % 157.62% 150.26% 129.63% 120.57% 113.46% 107.83% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 9,780 9,013 9,767 9,034 8,275 8,267 10,521 -1.21%
  YoY % 8.51% -7.72% 8.11% 9.17% 0.10% -21.42% -
  Horiz. % 92.96% 85.66% 92.84% 85.87% 78.66% 78.58% 100.00%
Div Payout % 42.97 % 45.51 % 35.84 % 41.12 % 45.27 % 35.94 % 39.11 % 1.58%
  YoY % -5.58% 26.98% -12.84% -9.17% 25.96% -8.11% -
  Horiz. % 109.87% 116.36% 91.64% 105.14% 115.75% 91.89% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 303,280 289,113 249,412 231,990 218,309 207,472 192,408 7.87%
  YoY % 4.90% 15.92% 7.51% 6.27% 5.22% 7.83% -
  Horiz. % 157.62% 150.26% 129.63% 120.57% 113.46% 107.83% 100.00%
NOSH 75,255 75,094 75,124 75,321 75,279 75,171 75,159 0.02%
  YoY % 0.22% -0.04% -0.26% 0.06% 0.14% 0.02% -
  Horiz. % 100.13% 99.91% 99.95% 100.22% 100.16% 100.02% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 10.47 % 9.24 % 12.42 % 10.94 % 10.82 % 14.67 % 17.14 % -7.88%
  YoY % 13.31% -25.60% 13.53% 1.11% -26.24% -14.41% -
  Horiz. % 61.09% 53.91% 72.46% 63.83% 63.13% 85.59% 100.00%
ROE 7.51 % 6.85 % 10.93 % 9.47 % 8.37 % 11.09 % 13.98 % -9.83%
  YoY % 9.64% -37.33% 15.42% 13.14% -24.53% -20.67% -
  Horiz. % 53.72% 49.00% 78.18% 67.74% 59.87% 79.33% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 288.97 287.07 296.14 269.93 224.37 208.53 208.76 5.56%
  YoY % 0.66% -3.06% 9.71% 20.31% 7.60% -0.11% -
  Horiz. % 138.42% 137.51% 141.86% 129.30% 107.48% 99.89% 100.00%
EPS 30.25 26.37 36.28 29.17 24.28 30.60 35.79 -2.76%
  YoY % 14.71% -27.32% 24.37% 20.14% -20.65% -14.50% -
  Horiz. % 84.52% 73.68% 101.37% 81.50% 67.84% 85.50% 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 4.0300 3.8500 3.3200 3.0800 2.9000 2.7600 2.5600 7.85%
  YoY % 4.68% 15.96% 7.79% 6.21% 5.07% 7.81% -
  Horiz. % 157.42% 150.39% 129.69% 120.31% 113.28% 107.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 263.05 260.75 269.10 245.93 204.30 189.61 189.79 5.59%
  YoY % 0.88% -3.10% 9.42% 20.38% 7.75% -0.09% -
  Horiz. % 138.60% 137.39% 141.79% 129.58% 107.65% 99.91% 100.00%
EPS 27.53 23.96 32.97 26.58 22.11 27.82 32.54 -2.75%
  YoY % 14.90% -27.33% 24.04% 20.22% -20.52% -14.51% -
  Horiz. % 84.60% 73.63% 101.32% 81.68% 67.95% 85.49% 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 3.6685 3.4971 3.0169 2.8062 2.6407 2.5096 2.3274 7.87%
  YoY % 4.90% 15.92% 7.51% 6.27% 5.22% 7.83% -
  Horiz. % 157.62% 150.26% 129.63% 120.57% 113.46% 107.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.3400 2.3000 2.3000 2.2500 1.6000 1.8000 1.8700 -
P/RPS 0.81 0.80 0.78 0.83 0.71 0.86 0.90 -1.74%
  YoY % 1.25% 2.56% -6.02% 16.90% -17.44% -4.44% -
  Horiz. % 90.00% 88.89% 86.67% 92.22% 78.89% 95.56% 100.00%
P/EPS 7.74 8.72 6.34 7.71 6.59 5.88 5.22 6.78%
  YoY % -11.24% 37.54% -17.77% 17.00% 12.07% 12.64% -
  Horiz. % 148.28% 167.05% 121.46% 147.70% 126.25% 112.64% 100.00%
EY 12.93 11.47 15.77 12.97 15.18 17.00 19.14 -6.32%
  YoY % 12.73% -27.27% 21.59% -14.56% -10.71% -11.18% -
  Horiz. % 67.55% 59.93% 82.39% 67.76% 79.31% 88.82% 100.00%
DY 5.56 5.22 5.65 5.33 6.88 6.11 7.49 -4.84%
  YoY % 6.51% -7.61% 6.00% -22.53% 12.60% -18.42% -
  Horiz. % 74.23% 69.69% 75.43% 71.16% 91.86% 81.58% 100.00%
P/NAPS 0.58 0.60 0.69 0.73 0.55 0.65 0.73 -3.76%
  YoY % -3.33% -13.04% -5.48% 32.73% -15.38% -10.96% -
  Horiz. % 79.45% 82.19% 94.52% 100.00% 75.34% 89.04% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 27/02/12 28/02/11 25/02/10 26/02/09 29/02/08 27/02/07 -
Price 2.3600 2.4200 2.3000 2.4000 1.5800 1.7000 2.0000 -
P/RPS 0.82 0.84 0.78 0.89 0.70 0.82 0.96 -2.59%
  YoY % -2.38% 7.69% -12.36% 27.14% -14.63% -14.58% -
  Horiz. % 85.42% 87.50% 81.25% 92.71% 72.92% 85.42% 100.00%
P/EPS 7.80 9.18 6.34 8.23 6.51 5.56 5.59 5.70%
  YoY % -15.03% 44.79% -22.96% 26.42% 17.09% -0.54% -
  Horiz. % 139.53% 164.22% 113.42% 147.23% 116.46% 99.46% 100.00%
EY 12.82 10.90 15.77 12.16 15.37 18.00 17.90 -5.41%
  YoY % 17.61% -30.88% 29.69% -20.88% -14.61% 0.56% -
  Horiz. % 71.62% 60.89% 88.10% 67.93% 85.87% 100.56% 100.00%
DY 5.51 4.96 5.65 5.00 6.96 6.47 7.00 -3.91%
  YoY % 11.09% -12.21% 13.00% -28.16% 7.57% -7.57% -
  Horiz. % 78.71% 70.86% 80.71% 71.43% 99.43% 92.43% 100.00%
P/NAPS 0.59 0.63 0.69 0.78 0.54 0.62 0.78 -4.54%
  YoY % -6.35% -8.70% -11.54% 44.44% -12.90% -20.51% -
  Horiz. % 75.64% 80.77% 88.46% 100.00% 69.23% 79.49% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers