Highlights

[NHFATT] YoY TTM Result on 2010-12-31 [#4]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     22.80%    YoY -     24.03%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 210,603 217,467 215,570 222,473 203,315 168,902 156,757 5.04%
  YoY % -3.16% 0.88% -3.10% 9.42% 20.37% 7.75% -
  Horiz. % 134.35% 138.73% 137.52% 141.92% 129.70% 107.75% 100.00%
PBT 27,358 27,669 25,859 31,304 25,729 21,601 24,890 1.59%
  YoY % -1.12% 7.00% -17.39% 21.67% 19.11% -13.21% -
  Horiz. % 109.92% 111.17% 103.89% 125.77% 103.37% 86.79% 100.00%
Tax -7,209 -4,906 -5,946 -3,665 -3,484 -3,320 -1,889 24.98%
  YoY % -46.94% 17.49% -62.24% -5.20% -4.94% -75.75% -
  Horiz. % 381.63% 259.71% 314.77% 194.02% 184.44% 175.75% 100.00%
NP 20,149 22,763 19,913 27,639 22,245 18,281 23,001 -2.18%
  YoY % -11.48% 14.31% -27.95% 24.25% 21.68% -20.52% -
  Horiz. % 87.60% 98.97% 86.57% 120.16% 96.71% 79.48% 100.00%
NP to SH 20,149 22,763 19,805 27,254 21,973 18,281 23,001 -2.18%
  YoY % -11.48% 14.94% -27.33% 24.03% 20.20% -20.52% -
  Horiz. % 87.60% 98.97% 86.10% 118.49% 95.53% 79.48% 100.00%
Tax Rate 26.35 % 17.73 % 22.99 % 11.71 % 13.54 % 15.37 % 7.59 % 23.03%
  YoY % 48.62% -22.88% 96.33% -13.52% -11.91% 102.50% -
  Horiz. % 347.17% 233.60% 302.90% 154.28% 178.39% 202.50% 100.00%
Total Cost 190,454 194,704 195,657 194,834 181,070 150,621 133,756 6.06%
  YoY % -2.18% -0.49% 0.42% 7.60% 20.22% 12.61% -
  Horiz. % 142.39% 145.57% 146.28% 145.66% 135.37% 112.61% 100.00%
Net Worth 313,404 303,280 289,113 249,412 231,990 218,309 207,472 7.11%
  YoY % 3.34% 4.90% 15.92% 7.51% 6.27% 5.22% -
  Horiz. % 151.06% 146.18% 139.35% 120.21% 111.82% 105.22% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 9,018 9,780 9,013 9,767 9,034 8,275 8,267 1.46%
  YoY % -7.79% 8.51% -7.72% 8.11% 9.17% 0.10% -
  Horiz. % 109.09% 118.30% 109.02% 118.14% 109.28% 100.10% 100.00%
Div Payout % 44.76 % 42.97 % 45.51 % 35.84 % 41.12 % 45.27 % 35.94 % 3.72%
  YoY % 4.17% -5.58% 26.98% -12.84% -9.17% 25.96% -
  Horiz. % 124.54% 119.56% 126.63% 99.72% 114.41% 125.96% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 313,404 303,280 289,113 249,412 231,990 218,309 207,472 7.11%
  YoY % 3.34% 4.90% 15.92% 7.51% 6.27% 5.22% -
  Horiz. % 151.06% 146.18% 139.35% 120.21% 111.82% 105.22% 100.00%
NOSH 75,157 75,255 75,094 75,124 75,321 75,279 75,171 -0.00%
  YoY % -0.13% 0.22% -0.04% -0.26% 0.06% 0.14% -
  Horiz. % 99.98% 100.11% 99.90% 99.94% 100.20% 100.14% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 9.57 % 10.47 % 9.24 % 12.42 % 10.94 % 10.82 % 14.67 % -6.87%
  YoY % -8.60% 13.31% -25.60% 13.53% 1.11% -26.24% -
  Horiz. % 65.24% 71.37% 62.99% 84.66% 74.57% 73.76% 100.00%
ROE 6.43 % 7.51 % 6.85 % 10.93 % 9.47 % 8.37 % 11.09 % -8.68%
  YoY % -14.38% 9.64% -37.33% 15.42% 13.14% -24.53% -
  Horiz. % 57.98% 67.72% 61.77% 98.56% 85.39% 75.47% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 280.22 288.97 287.07 296.14 269.93 224.37 208.53 5.04%
  YoY % -3.03% 0.66% -3.06% 9.71% 20.31% 7.60% -
  Horiz. % 134.38% 138.57% 137.66% 142.01% 129.44% 107.60% 100.00%
EPS 26.81 30.25 26.37 36.28 29.17 24.28 30.60 -2.18%
  YoY % -11.37% 14.71% -27.32% 24.37% 20.14% -20.65% -
  Horiz. % 87.61% 98.86% 86.18% 118.56% 95.33% 79.35% 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 4.0300 3.8500 3.3200 3.0800 2.9000 2.7600 7.11%
  YoY % 3.47% 4.68% 15.96% 7.79% 6.21% 5.07% -
  Horiz. % 151.09% 146.01% 139.49% 120.29% 111.59% 105.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 254.75 263.05 260.75 269.10 245.93 204.30 189.61 5.04%
  YoY % -3.16% 0.88% -3.10% 9.42% 20.38% 7.75% -
  Horiz. % 134.35% 138.73% 137.52% 141.92% 129.70% 107.75% 100.00%
EPS 24.37 27.53 23.96 32.97 26.58 22.11 27.82 -2.18%
  YoY % -11.48% 14.90% -27.33% 24.04% 20.22% -20.52% -
  Horiz. % 87.60% 98.96% 86.13% 118.51% 95.54% 79.48% 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 3.6685 3.4971 3.0169 2.8062 2.6407 2.5096 7.11%
  YoY % 3.34% 4.90% 15.92% 7.51% 6.27% 5.22% -
  Horiz. % 151.06% 146.18% 139.35% 120.21% 111.82% 105.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.8800 2.3400 2.3000 2.3000 2.2500 1.6000 1.8000 -
P/RPS 1.03 0.81 0.80 0.78 0.83 0.71 0.86 3.05%
  YoY % 27.16% 1.25% 2.56% -6.02% 16.90% -17.44% -
  Horiz. % 119.77% 94.19% 93.02% 90.70% 96.51% 82.56% 100.00%
P/EPS 10.74 7.74 8.72 6.34 7.71 6.59 5.88 10.55%
  YoY % 38.76% -11.24% 37.54% -17.77% 17.00% 12.07% -
  Horiz. % 182.65% 131.63% 148.30% 107.82% 131.12% 112.07% 100.00%
EY 9.31 12.93 11.47 15.77 12.97 15.18 17.00 -9.54%
  YoY % -28.00% 12.73% -27.27% 21.59% -14.56% -10.71% -
  Horiz. % 54.76% 76.06% 67.47% 92.76% 76.29% 89.29% 100.00%
DY 4.17 5.56 5.22 5.65 5.33 6.88 6.11 -6.16%
  YoY % -25.00% 6.51% -7.61% 6.00% -22.53% 12.60% -
  Horiz. % 68.25% 91.00% 85.43% 92.47% 87.23% 112.60% 100.00%
P/NAPS 0.69 0.58 0.60 0.69 0.73 0.55 0.65 1.00%
  YoY % 18.97% -3.33% -13.04% -5.48% 32.73% -15.38% -
  Horiz. % 106.15% 89.23% 92.31% 106.15% 112.31% 84.62% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 26/02/13 27/02/12 28/02/11 25/02/10 26/02/09 29/02/08 -
Price 2.7300 2.3600 2.4200 2.3000 2.4000 1.5800 1.7000 -
P/RPS 0.97 0.82 0.84 0.78 0.89 0.70 0.82 2.84%
  YoY % 18.29% -2.38% 7.69% -12.36% 27.14% -14.63% -
  Horiz. % 118.29% 100.00% 102.44% 95.12% 108.54% 85.37% 100.00%
P/EPS 10.18 7.80 9.18 6.34 8.23 6.51 5.56 10.60%
  YoY % 30.51% -15.03% 44.79% -22.96% 26.42% 17.09% -
  Horiz. % 183.09% 140.29% 165.11% 114.03% 148.02% 117.09% 100.00%
EY 9.82 12.82 10.90 15.77 12.16 15.37 18.00 -9.60%
  YoY % -23.40% 17.61% -30.88% 29.69% -20.88% -14.61% -
  Horiz. % 54.56% 71.22% 60.56% 87.61% 67.56% 85.39% 100.00%
DY 4.40 5.51 4.96 5.65 5.00 6.96 6.47 -6.22%
  YoY % -20.15% 11.09% -12.21% 13.00% -28.16% 7.57% -
  Horiz. % 68.01% 85.16% 76.66% 87.33% 77.28% 107.57% 100.00%
P/NAPS 0.65 0.59 0.63 0.69 0.78 0.54 0.62 0.79%
  YoY % 10.17% -6.35% -8.70% -11.54% 44.44% -12.90% -
  Horiz. % 104.84% 95.16% 101.61% 111.29% 125.81% 87.10% 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