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 - 82,704
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 280.39 250.56 242.55 254.65 262.94 260.65 269.00 0.69%
  YoY % 11.91% 3.30% -4.75% -3.15% 0.88% -3.10% -
  Horiz. % 104.23% 93.14% 90.17% 94.67% 97.75% 96.90% 100.00%
EPS 36.26 23.28 14.48 24.36 27.52 23.95 32.95 1.61%
  YoY % 55.76% 60.77% -40.56% -11.48% 14.91% -27.31% -
  Horiz. % 110.05% 70.65% 43.95% 73.93% 83.52% 72.69% 100.00%
DPS 12.72 10.00 9.09 10.90 11.83 10.90 11.81 1.24%
  YoY % 27.20% 10.01% -16.61% -7.86% 8.53% -7.71% -
  Horiz. % 107.71% 84.67% 76.97% 92.29% 100.17% 92.29% 100.00%
NAPS 4.5074 3.9894 3.8076 3.7895 3.6670 3.4957 3.0157 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%
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.
 


 

235  233  535  1285 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.50+0.02 
 DGB 0.18+0.01 
 HSI-H8F 0.31+0.005 
 TANCO 0.075+0.005 
 AAX 0.175+0.01 
 SAPNRG-WA 0.1350.00 
 VELESTO 0.395+0.01 
 HSI-C7J 0.15-0.01 
 RSAWIT 0.17+0.02 

TOP ARTICLES

1. Sapura Energy : Rebuilding Its Empire Weekly GreenTrade$ watchlist
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. THIS IS NOW THE BEST TIME TO DEPLOY MONEY FULLY INTO THE COMING BULL YEAR OF 2020, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Opium wars (How Hong Kong Began) - Koon Yew Yin Koon Yew Yin's Blog
5. LKL International Berhad - The Hidden Star in the Healthcare Sector LKL International Berhad
6. ALAM MARITIM (5115) Bull Searcher
7. [转贴] 阿里巴巴不缺钱 为何还要在港上市? Good Articles to Share
8. [转贴] [PESTECH INTERNATIONAL BHD:订单额达16.3亿令吉,并对本地及海外的进一步业务发展抱有积极的期望;决定着手参与了2019年8月19日提交的大规模太阳能3项目的招标] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers