Highlights

[NHFATT] YoY TTM Result on 2012-12-31 [#4]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 26-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     15.40%    YoY -     14.94%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 207,226 200,596 210,603 217,467 215,570 222,473 203,315 0.32%
  YoY % 3.31% -4.75% -3.16% 0.88% -3.10% 9.42% -
  Horiz. % 101.92% 98.66% 103.58% 106.96% 106.03% 109.42% 100.00%
PBT 26,570 17,900 27,358 27,669 25,859 31,304 25,729 0.54%
  YoY % 48.44% -34.57% -1.12% 7.00% -17.39% 21.67% -
  Horiz. % 103.27% 69.57% 106.33% 107.54% 100.51% 121.67% 100.00%
Tax -7,320 -5,926 -7,209 -4,906 -5,946 -3,665 -3,484 13.17%
  YoY % -23.52% 17.80% -46.94% 17.49% -62.24% -5.20% -
  Horiz. % 210.10% 170.09% 206.92% 140.82% 170.67% 105.20% 100.00%
NP 19,250 11,974 20,149 22,763 19,913 27,639 22,245 -2.38%
  YoY % 60.76% -40.57% -11.48% 14.31% -27.95% 24.25% -
  Horiz. % 86.54% 53.83% 90.58% 102.33% 89.52% 124.25% 100.00%
NP to SH 19,250 11,974 20,149 22,763 19,805 27,254 21,973 -2.18%
  YoY % 60.76% -40.57% -11.48% 14.94% -27.33% 24.03% -
  Horiz. % 87.61% 54.49% 91.70% 103.60% 90.13% 124.03% 100.00%
Tax Rate 27.55 % 33.11 % 26.35 % 17.73 % 22.99 % 11.71 % 13.54 % 12.56%
  YoY % -16.79% 25.65% 48.62% -22.88% 96.33% -13.52% -
  Horiz. % 203.47% 244.53% 194.61% 130.95% 169.79% 86.48% 100.00%
Total Cost 187,976 188,622 190,454 194,704 195,657 194,834 181,070 0.63%
  YoY % -0.34% -0.96% -2.18% -0.49% 0.42% 7.60% -
  Horiz. % 103.81% 104.17% 105.18% 107.53% 108.06% 107.60% 100.00%
Net Worth 329,939 314,907 313,404 303,280 289,113 249,412 231,990 6.04%
  YoY % 4.77% 0.48% 3.34% 4.90% 15.92% 7.51% -
  Horiz. % 142.22% 135.74% 135.09% 130.73% 124.62% 107.51% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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% 108.25% 99.76% 108.11% 100.00%
Div Payout % 42.95 % 62.77 % 44.76 % 42.97 % 45.51 % 35.84 % 41.12 % 0.73%
  YoY % -31.58% 40.24% 4.17% -5.58% 26.98% -12.84% -
  Horiz. % 104.45% 152.65% 108.85% 104.50% 110.68% 87.16% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 329,939 314,907 313,404 303,280 289,113 249,412 231,990 6.04%
  YoY % 4.77% 0.48% 3.34% 4.90% 15.92% 7.51% -
  Horiz. % 142.22% 135.74% 135.09% 130.73% 124.62% 107.51% 100.00%
NOSH 75,157 75,157 75,157 75,255 75,094 75,124 75,321 -0.04%
  YoY % 0.00% 0.00% -0.13% 0.22% -0.04% -0.26% -
  Horiz. % 99.78% 99.78% 99.78% 99.91% 99.70% 99.74% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 9.29 % 5.97 % 9.57 % 10.47 % 9.24 % 12.42 % 10.94 % -2.69%
  YoY % 55.61% -37.62% -8.60% 13.31% -25.60% 13.53% -
  Horiz. % 84.92% 54.57% 87.48% 95.70% 84.46% 113.53% 100.00%
ROE 5.83 % 3.80 % 6.43 % 7.51 % 6.85 % 10.93 % 9.47 % -7.76%
  YoY % 53.42% -40.90% -14.38% 9.64% -37.33% 15.42% -
  Horiz. % 61.56% 40.13% 67.90% 79.30% 72.33% 115.42% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 275.72 266.90 280.22 288.97 287.07 296.14 269.93 0.35%
  YoY % 3.30% -4.75% -3.03% 0.66% -3.06% 9.71% -
  Horiz. % 102.15% 98.88% 103.81% 107.05% 106.35% 109.71% 100.00%
EPS 25.61 15.93 26.81 30.25 26.37 36.28 29.17 -2.14%
  YoY % 60.77% -40.58% -11.37% 14.71% -27.32% 24.37% -
  Horiz. % 87.80% 54.61% 91.91% 103.70% 90.40% 124.37% 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 4.3900 4.1900 4.1700 4.0300 3.8500 3.3200 3.0800 6.08%
  YoY % 4.77% 0.48% 3.47% 4.68% 15.96% 7.79% -
  Horiz. % 142.53% 136.04% 135.39% 130.84% 125.00% 107.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 250.66 242.64 254.75 263.05 260.75 269.10 245.93 0.32%
  YoY % 3.31% -4.75% -3.16% 0.88% -3.10% 9.42% -
  Horiz. % 101.92% 98.66% 103.59% 106.96% 106.03% 109.42% 100.00%
EPS 23.28 14.48 24.37 27.53 23.96 32.97 26.58 -2.18%
  YoY % 60.77% -40.58% -11.48% 14.90% -27.33% 24.04% -
  Horiz. % 87.58% 54.48% 91.69% 103.57% 90.14% 124.04% 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 3.9909 3.8091 3.7909 3.6685 3.4971 3.0169 2.8062 6.04%
  YoY % 4.77% 0.48% 3.34% 4.90% 15.92% 7.51% -
  Horiz. % 142.22% 135.74% 135.09% 130.73% 124.62% 107.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.8000 2.5500 2.8800 2.3400 2.3000 2.3000 2.2500 -
P/RPS 1.02 0.96 1.03 0.81 0.80 0.78 0.83 3.49%
  YoY % 6.25% -6.80% 27.16% 1.25% 2.56% -6.02% -
  Horiz. % 122.89% 115.66% 124.10% 97.59% 96.39% 93.98% 100.00%
P/EPS 10.93 16.01 10.74 7.74 8.72 6.34 7.71 5.99%
  YoY % -31.73% 49.07% 38.76% -11.24% 37.54% -17.77% -
  Horiz. % 141.76% 207.65% 139.30% 100.39% 113.10% 82.23% 100.00%
EY 9.15 6.25 9.31 12.93 11.47 15.77 12.97 -5.65%
  YoY % 46.40% -32.87% -28.00% 12.73% -27.27% 21.59% -
  Horiz. % 70.55% 48.19% 71.78% 99.69% 88.43% 121.59% 100.00%
DY 3.93 3.92 4.17 5.56 5.22 5.65 5.33 -4.95%
  YoY % 0.26% -6.00% -25.00% 6.51% -7.61% 6.00% -
  Horiz. % 73.73% 73.55% 78.24% 104.32% 97.94% 106.00% 100.00%
P/NAPS 0.64 0.61 0.69 0.58 0.60 0.69 0.73 -2.17%
  YoY % 4.92% -11.59% 18.97% -3.33% -13.04% -5.48% -
  Horiz. % 87.67% 83.56% 94.52% 79.45% 82.19% 94.52% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 27/02/15 26/02/14 26/02/13 27/02/12 28/02/11 25/02/10 -
Price 2.7000 2.5700 2.7300 2.3600 2.4200 2.3000 2.4000 -
P/RPS 0.98 0.96 0.97 0.82 0.84 0.78 0.89 1.62%
  YoY % 2.08% -1.03% 18.29% -2.38% 7.69% -12.36% -
  Horiz. % 110.11% 107.87% 108.99% 92.13% 94.38% 87.64% 100.00%
P/EPS 10.54 16.13 10.18 7.80 9.18 6.34 8.23 4.21%
  YoY % -34.66% 58.45% 30.51% -15.03% 44.79% -22.96% -
  Horiz. % 128.07% 195.99% 123.69% 94.78% 111.54% 77.04% 100.00%
EY 9.49 6.20 9.82 12.82 10.90 15.77 12.16 -4.05%
  YoY % 53.06% -36.86% -23.40% 17.61% -30.88% 29.69% -
  Horiz. % 78.04% 50.99% 80.76% 105.43% 89.64% 129.69% 100.00%
DY 4.07 3.89 4.40 5.51 4.96 5.65 5.00 -3.37%
  YoY % 4.63% -11.59% -20.15% 11.09% -12.21% 13.00% -
  Horiz. % 81.40% 77.80% 88.00% 110.20% 99.20% 113.00% 100.00%
P/NAPS 0.62 0.61 0.65 0.59 0.63 0.69 0.78 -3.75%
  YoY % 1.64% -6.15% 10.17% -6.35% -8.70% -11.54% -
  Horiz. % 79.49% 78.21% 83.33% 75.64% 80.77% 88.46% 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.
 


 

216  172  567  1341 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 DGB 0.17+0.005 
 ISTONE 0.21-0.015 
 HSI-H8F 0.40-0.02 
 IFCAMSC 0.545+0.015 
 HSI-C7K 0.34+0.005 
 SAPNRG-WA 0.135+0.005 
 VELESTO 0.385+0.005 
 EKOVEST 0.78+0.01 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
3. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
4. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
5. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
6. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
7. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
8. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
Partners & Brokers