Highlights

[NHFATT] YoY TTM Result on 2013-12-31 [#4]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -7.52%    YoY -     -11.48%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 231,894 207,226 200,596 210,603 217,467 215,570 222,473 0.69%
  YoY % 11.90% 3.31% -4.75% -3.16% 0.88% -3.10% -
  Horiz. % 104.23% 93.15% 90.17% 94.66% 97.75% 96.90% 100.00%
PBT 36,810 26,570 17,900 27,358 27,669 25,859 31,304 2.73%
  YoY % 38.54% 48.44% -34.57% -1.12% 7.00% -17.39% -
  Horiz. % 117.59% 84.88% 57.18% 87.39% 88.39% 82.61% 100.00%
Tax -6,820 -7,320 -5,926 -7,209 -4,906 -5,946 -3,665 10.89%
  YoY % 6.83% -23.52% 17.80% -46.94% 17.49% -62.24% -
  Horiz. % 186.08% 199.73% 161.69% 196.70% 133.86% 162.24% 100.00%
NP 29,990 19,250 11,974 20,149 22,763 19,913 27,639 1.37%
  YoY % 55.79% 60.76% -40.57% -11.48% 14.31% -27.95% -
  Horiz. % 108.51% 69.65% 43.32% 72.90% 82.36% 72.05% 100.00%
NP to SH 29,990 19,250 11,974 20,149 22,763 19,805 27,254 1.61%
  YoY % 55.79% 60.76% -40.57% -11.48% 14.94% -27.33% -
  Horiz. % 110.04% 70.63% 43.93% 73.93% 83.52% 72.67% 100.00%
Tax Rate 18.53 % 27.55 % 33.11 % 26.35 % 17.73 % 22.99 % 11.71 % 7.94%
  YoY % -32.74% -16.79% 25.65% 48.62% -22.88% 96.33% -
  Horiz. % 158.24% 235.27% 282.75% 225.02% 151.41% 196.33% 100.00%
Total Cost 201,904 187,976 188,622 190,454 194,704 195,657 194,834 0.60%
  YoY % 7.41% -0.34% -0.96% -2.18% -0.49% 0.42% -
  Horiz. % 103.63% 96.48% 96.81% 97.75% 99.93% 100.42% 100.00%
Net Worth 372,778 329,939 314,907 313,404 303,280 289,113 249,412 6.92%
  YoY % 12.98% 4.77% 0.48% 3.34% 4.90% 15.92% -
  Horiz. % 149.46% 132.29% 126.26% 125.66% 121.60% 115.92% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 10,521 8,267 7,515 9,018 9,780 9,013 9,767 1.25%
  YoY % 27.27% 10.00% -16.67% -7.79% 8.51% -7.72% -
  Horiz. % 107.72% 84.64% 76.95% 92.33% 100.13% 92.28% 100.00%
Div Payout % 35.08 % 42.95 % 62.77 % 44.76 % 42.97 % 45.51 % 35.84 % -0.36%
  YoY % -18.32% -31.58% 40.24% 4.17% -5.58% 26.98% -
  Horiz. % 97.88% 119.84% 175.14% 124.89% 119.89% 126.98% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 372,778 329,939 314,907 313,404 303,280 289,113 249,412 6.92%
  YoY % 12.98% 4.77% 0.48% 3.34% 4.90% 15.92% -
  Horiz. % 149.46% 132.29% 126.26% 125.66% 121.60% 115.92% 100.00%
NOSH 75,157 75,157 75,157 75,157 75,255 75,094 75,124 0.01%
  YoY % 0.00% 0.00% 0.00% -0.13% 0.22% -0.04% -
  Horiz. % 100.04% 100.04% 100.04% 100.04% 100.18% 99.96% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 12.93 % 9.29 % 5.97 % 9.57 % 10.47 % 9.24 % 12.42 % 0.67%
  YoY % 39.18% 55.61% -37.62% -8.60% 13.31% -25.60% -
  Horiz. % 104.11% 74.80% 48.07% 77.05% 84.30% 74.40% 100.00%
ROE 8.04 % 5.83 % 3.80 % 6.43 % 7.51 % 6.85 % 10.93 % -4.98%
  YoY % 37.91% 53.42% -40.90% -14.38% 9.64% -37.33% -
  Horiz. % 73.56% 53.34% 34.77% 58.83% 68.71% 62.67% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 308.55 275.72 266.90 280.22 288.97 287.07 296.14 0.69%
  YoY % 11.91% 3.30% -4.75% -3.03% 0.66% -3.06% -
  Horiz. % 104.19% 93.10% 90.13% 94.62% 97.58% 96.94% 100.00%
EPS 39.90 25.61 15.93 26.81 30.25 26.37 36.28 1.60%
  YoY % 55.80% 60.77% -40.58% -11.37% 14.71% -27.32% -
  Horiz. % 109.98% 70.59% 43.91% 73.90% 83.38% 72.68% 100.00%
DPS 14.00 11.00 10.00 12.00 13.00 12.00 13.00 1.24%
  YoY % 27.27% 10.00% -16.67% -7.69% 8.33% -7.69% -
  Horiz. % 107.69% 84.62% 76.92% 92.31% 100.00% 92.31% 100.00%
NAPS 4.9600 4.3900 4.1900 4.1700 4.0300 3.8500 3.3200 6.91%
  YoY % 12.98% 4.77% 0.48% 3.47% 4.68% 15.96% -
  Horiz. % 149.40% 132.23% 126.20% 125.60% 121.39% 115.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 280.50 250.66 242.64 254.75 263.05 260.75 269.10 0.69%
  YoY % 11.90% 3.31% -4.75% -3.16% 0.88% -3.10% -
  Horiz. % 104.24% 93.15% 90.17% 94.67% 97.75% 96.90% 100.00%
EPS 36.28 23.28 14.48 24.37 27.53 23.96 32.97 1.61%
  YoY % 55.84% 60.77% -40.58% -11.48% 14.90% -27.33% -
  Horiz. % 110.04% 70.61% 43.92% 73.92% 83.50% 72.67% 100.00%
DPS 12.73 10.00 9.09 10.91 11.83 10.90 11.81 1.26%
  YoY % 27.30% 10.01% -16.68% -7.78% 8.53% -7.71% -
  Horiz. % 107.79% 84.67% 76.97% 92.38% 100.17% 92.29% 100.00%
NAPS 4.5091 3.9909 3.8091 3.7909 3.6685 3.4971 3.0169 6.92%
  YoY % 12.98% 4.77% 0.48% 3.34% 4.90% 15.92% -
  Horiz. % 149.46% 132.28% 126.26% 125.66% 121.60% 115.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 3.2400 2.8000 2.5500 2.8800 2.3400 2.3000 2.3000 -
P/RPS 1.05 1.02 0.96 1.03 0.81 0.80 0.78 5.07%
  YoY % 2.94% 6.25% -6.80% 27.16% 1.25% 2.56% -
  Horiz. % 134.62% 130.77% 123.08% 132.05% 103.85% 102.56% 100.00%
P/EPS 8.12 10.93 16.01 10.74 7.74 8.72 6.34 4.21%
  YoY % -25.71% -31.73% 49.07% 38.76% -11.24% 37.54% -
  Horiz. % 128.08% 172.40% 252.52% 169.40% 122.08% 137.54% 100.00%
EY 12.32 9.15 6.25 9.31 12.93 11.47 15.77 -4.03%
  YoY % 34.64% 46.40% -32.87% -28.00% 12.73% -27.27% -
  Horiz. % 78.12% 58.02% 39.63% 59.04% 81.99% 72.73% 100.00%
DY 4.32 3.93 3.92 4.17 5.56 5.22 5.65 -4.37%
  YoY % 9.92% 0.26% -6.00% -25.00% 6.51% -7.61% -
  Horiz. % 76.46% 69.56% 69.38% 73.81% 98.41% 92.39% 100.00%
P/NAPS 0.65 0.64 0.61 0.69 0.58 0.60 0.69 -0.99%
  YoY % 1.56% 4.92% -11.59% 18.97% -3.33% -13.04% -
  Horiz. % 94.20% 92.75% 88.41% 100.00% 84.06% 86.96% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 23/02/16 27/02/15 26/02/14 26/02/13 27/02/12 28/02/11 -
Price 3.5000 2.7000 2.5700 2.7300 2.3600 2.4200 2.3000 -
P/RPS 1.13 0.98 0.96 0.97 0.82 0.84 0.78 6.37%
  YoY % 15.31% 2.08% -1.03% 18.29% -2.38% 7.69% -
  Horiz. % 144.87% 125.64% 123.08% 124.36% 105.13% 107.69% 100.00%
P/EPS 8.77 10.54 16.13 10.18 7.80 9.18 6.34 5.55%
  YoY % -16.79% -34.66% 58.45% 30.51% -15.03% 44.79% -
  Horiz. % 138.33% 166.25% 254.42% 160.57% 123.03% 144.79% 100.00%
EY 11.40 9.49 6.20 9.82 12.82 10.90 15.77 -5.26%
  YoY % 20.13% 53.06% -36.86% -23.40% 17.61% -30.88% -
  Horiz. % 72.29% 60.18% 39.32% 62.27% 81.29% 69.12% 100.00%
DY 4.00 4.07 3.89 4.40 5.51 4.96 5.65 -5.59%
  YoY % -1.72% 4.63% -11.59% -20.15% 11.09% -12.21% -
  Horiz. % 70.80% 72.04% 68.85% 77.88% 97.52% 87.79% 100.00%
P/NAPS 0.71 0.62 0.61 0.65 0.59 0.63 0.69 0.48%
  YoY % 14.52% 1.64% -6.15% 10.17% -6.35% -8.70% -
  Horiz. % 102.90% 89.86% 88.41% 94.20% 85.51% 91.30% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS