Highlights

[NHFATT] YoY TTM Result on 2009-03-31 [#1]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 14-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     -0.78%    YoY -     -22.64%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 215,878 223,338 210,623 171,769 162,871 154,211 155,950 5.56%
  YoY % -3.34% 6.04% 22.62% 5.46% 5.62% -1.12% -
  Horiz. % 138.43% 143.21% 135.06% 110.14% 104.44% 98.88% 100.00%
PBT 23,720 31,923 27,024 21,196 26,380 29,469 25,558 -1.24%
  YoY % -25.70% 18.13% 27.50% -19.65% -10.48% 15.30% -
  Horiz. % 92.81% 124.90% 105.74% 82.93% 103.22% 115.30% 100.00%
Tax -6,881 -3,571 -3,975 -3,005 -2,934 -2,540 -4,358 7.90%
  YoY % -92.69% 10.16% -32.28% -2.42% -15.51% 41.72% -
  Horiz. % 157.89% 81.94% 91.21% 68.95% 67.32% 58.28% 100.00%
NP 16,839 28,352 23,049 18,191 23,446 26,929 21,200 -3.76%
  YoY % -40.61% 23.01% 26.71% -22.41% -12.93% 27.02% -
  Horiz. % 79.43% 133.74% 108.72% 85.81% 110.59% 127.02% 100.00%
NP to SH 16,818 27,931 22,779 18,138 23,446 26,929 21,200 -3.78%
  YoY % -39.79% 22.62% 25.59% -22.64% -12.93% 27.02% -
  Horiz. % 79.33% 131.75% 107.45% 85.56% 110.59% 127.02% 100.00%
Tax Rate 29.01 % 11.19 % 14.71 % 14.18 % 11.12 % 8.62 % 17.05 % 9.25%
  YoY % 159.25% -23.93% 3.74% 27.52% 29.00% -49.44% -
  Horiz. % 170.15% 65.63% 86.28% 83.17% 65.22% 50.56% 100.00%
Total Cost 199,039 194,986 187,574 153,578 139,425 127,282 134,750 6.71%
  YoY % 2.08% 3.95% 22.14% 10.15% 9.54% -5.54% -
  Horiz. % 147.71% 144.70% 139.20% 113.97% 103.47% 94.46% 100.00%
Net Worth 293,112 257,117 237,556 223,208 213,446 197,604 172,093 9.27%
  YoY % 14.00% 8.23% 6.43% 4.57% 8.02% 14.82% -
  Horiz. % 170.32% 149.41% 138.04% 129.70% 124.03% 114.82% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 9,013 9,767 9,034 8,275 8,267 10,521 8,242 1.50%
  YoY % -7.72% 8.11% 9.17% 0.10% -21.42% 27.64% -
  Horiz. % 109.34% 118.50% 109.60% 100.40% 100.30% 127.64% 100.00%
Div Payout % 53.59 % 34.97 % 39.66 % 45.63 % 35.26 % 39.07 % 38.88 % 5.49%
  YoY % 53.25% -11.83% -13.08% 29.41% -9.75% 0.49% -
  Horiz. % 137.83% 89.94% 102.01% 117.36% 90.69% 100.49% 100.00%
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 293,112 257,117 237,556 223,208 213,446 197,604 172,093 9.27%
  YoY % 14.00% 8.23% 6.43% 4.57% 8.02% 14.82% -
  Horiz. % 170.32% 149.41% 138.04% 129.70% 124.03% 114.82% 100.00%
NOSH 75,157 75,180 75,176 75,154 75,157 75,134 75,149 0.00%
  YoY % -0.03% 0.01% 0.03% -0.00% 0.03% -0.02% -
  Horiz. % 100.01% 100.04% 100.03% 100.01% 100.01% 99.98% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 7.80 % 12.69 % 10.94 % 10.59 % 14.40 % 17.46 % 13.59 % -8.83%
  YoY % -38.53% 16.00% 3.30% -26.46% -17.53% 28.48% -
  Horiz. % 57.40% 93.38% 80.50% 77.92% 105.96% 128.48% 100.00%
ROE 5.74 % 10.86 % 9.59 % 8.13 % 10.98 % 13.63 % 12.32 % -11.94%
  YoY % -47.15% 13.24% 17.96% -25.96% -19.44% 10.63% -
  Horiz. % 46.59% 88.15% 77.84% 65.99% 89.12% 110.63% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 287.24 297.07 280.17 228.55 216.71 205.25 207.52 5.56%
  YoY % -3.31% 6.03% 22.59% 5.46% 5.58% -1.09% -
  Horiz. % 138.42% 143.15% 135.01% 110.13% 104.43% 98.91% 100.00%
EPS 22.38 37.15 30.30 24.13 31.20 35.84 28.21 -3.78%
  YoY % -39.76% 22.61% 25.57% -22.66% -12.95% 27.05% -
  Horiz. % 79.33% 131.69% 107.41% 85.54% 110.60% 127.05% 100.00%
DPS 12.00 13.00 12.00 11.00 11.00 14.00 11.00 1.46%
  YoY % -7.69% 8.33% 9.09% 0.00% -21.43% 27.27% -
  Horiz. % 109.09% 118.18% 109.09% 100.00% 100.00% 127.27% 100.00%
NAPS 3.9000 3.4200 3.1600 2.9700 2.8400 2.6300 2.2900 9.27%
  YoY % 14.04% 8.23% 6.40% 4.58% 7.98% 14.85% -
  Horiz. % 170.31% 149.34% 137.99% 129.69% 124.02% 114.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 261.13 270.15 254.77 207.77 197.01 186.53 188.64 5.56%
  YoY % -3.34% 6.04% 22.62% 5.46% 5.62% -1.12% -
  Horiz. % 138.43% 143.21% 135.06% 110.14% 104.44% 98.88% 100.00%
EPS 20.34 33.79 27.55 21.94 28.36 32.57 25.64 -3.78%
  YoY % -39.80% 22.65% 25.57% -22.64% -12.93% 27.03% -
  Horiz. % 79.33% 131.79% 107.45% 85.57% 110.61% 127.03% 100.00%
DPS 10.90 11.81 10.93 10.01 10.00 12.73 9.97 1.50%
  YoY % -7.71% 8.05% 9.19% 0.10% -21.45% 27.68% -
  Horiz. % 109.33% 118.46% 109.63% 100.40% 100.30% 127.68% 100.00%
NAPS 3.5455 3.1101 2.8735 2.6999 2.5818 2.3902 2.0816 9.27%
  YoY % 14.00% 8.23% 6.43% 4.57% 8.02% 14.83% -
  Horiz. % 170.33% 149.41% 138.04% 129.70% 124.03% 114.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.4400 2.4200 2.2600 1.5900 1.7600 2.0000 1.8400 -
P/RPS 0.85 0.81 0.81 0.70 0.81 0.97 0.89 -0.76%
  YoY % 4.94% 0.00% 15.71% -13.58% -16.49% 8.99% -
  Horiz. % 95.51% 91.01% 91.01% 78.65% 91.01% 108.99% 100.00%
P/EPS 10.90 6.51 7.46 6.59 5.64 5.58 6.52 8.93%
  YoY % 67.43% -12.73% 13.20% 16.84% 1.08% -14.42% -
  Horiz. % 167.18% 99.85% 114.42% 101.07% 86.50% 85.58% 100.00%
EY 9.17 15.35 13.41 15.18 17.73 17.92 15.33 -8.20%
  YoY % -40.26% 14.47% -11.66% -14.38% -1.06% 16.89% -
  Horiz. % 59.82% 100.13% 87.48% 99.02% 115.66% 116.89% 100.00%
DY 4.92 5.37 5.31 6.92 6.25 7.00 5.98 -3.20%
  YoY % -8.38% 1.13% -23.27% 10.72% -10.71% 17.06% -
  Horiz. % 82.27% 89.80% 88.80% 115.72% 104.52% 117.06% 100.00%
P/NAPS 0.63 0.71 0.72 0.54 0.62 0.76 0.80 -3.90%
  YoY % -11.27% -1.39% 33.33% -12.90% -18.42% -5.00% -
  Horiz. % 78.75% 88.75% 90.00% 67.50% 77.50% 95.00% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 03/05/12 05/05/11 13/05/10 14/05/09 15/05/08 10/05/07 27/04/06 -
Price 2.4000 2.4900 2.2500 1.7700 1.8200 2.1100 1.9500 -
P/RPS 0.84 0.84 0.80 0.77 0.84 1.03 0.94 -1.86%
  YoY % 0.00% 5.00% 3.90% -8.33% -18.45% 9.57% -
  Horiz. % 89.36% 89.36% 85.11% 81.91% 89.36% 109.57% 100.00%
P/EPS 10.73 6.70 7.43 7.33 5.83 5.89 6.91 7.60%
  YoY % 60.15% -9.83% 1.36% 25.73% -1.02% -14.76% -
  Horiz. % 155.28% 96.96% 107.53% 106.08% 84.37% 85.24% 100.00%
EY 9.32 14.92 13.47 13.64 17.14 16.99 14.47 -7.06%
  YoY % -37.53% 10.76% -1.25% -20.42% 0.88% 17.42% -
  Horiz. % 64.41% 103.11% 93.09% 94.26% 118.45% 117.42% 100.00%
DY 5.00 5.22 5.33 6.21 6.04 6.64 5.64 -1.99%
  YoY % -4.21% -2.06% -14.17% 2.81% -9.04% 17.73% -
  Horiz. % 88.65% 92.55% 94.50% 110.11% 107.09% 117.73% 100.00%
P/NAPS 0.62 0.73 0.71 0.60 0.64 0.80 0.85 -5.12%
  YoY % -15.07% 2.82% 18.33% -6.25% -20.00% -5.88% -
  Horiz. % 72.94% 85.88% 83.53% 70.59% 75.29% 94.12% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers