Highlights

[NHFATT] YoY TTM Result on 2010-03-31 [#1]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 13-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     3.67%    YoY -     25.59%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 217,762 215,878 223,338 210,623 171,769 162,871 154,211 5.91%
  YoY % 0.87% -3.34% 6.04% 22.62% 5.46% 5.62% -
  Horiz. % 141.21% 139.99% 144.83% 136.58% 111.39% 105.62% 100.00%
PBT 30,046 23,720 31,923 27,024 21,196 26,380 29,469 0.32%
  YoY % 26.67% -25.70% 18.13% 27.50% -19.65% -10.48% -
  Horiz. % 101.96% 80.49% 108.33% 91.70% 71.93% 89.52% 100.00%
Tax -4,623 -6,881 -3,571 -3,975 -3,005 -2,934 -2,540 10.49%
  YoY % 32.81% -92.69% 10.16% -32.28% -2.42% -15.51% -
  Horiz. % 182.01% 270.91% 140.59% 156.50% 118.31% 115.51% 100.00%
NP 25,423 16,839 28,352 23,049 18,191 23,446 26,929 -0.95%
  YoY % 50.98% -40.61% 23.01% 26.71% -22.41% -12.93% -
  Horiz. % 94.41% 62.53% 105.28% 85.59% 67.55% 87.07% 100.00%
NP to SH 25,423 16,818 27,931 22,779 18,138 23,446 26,929 -0.95%
  YoY % 51.17% -39.79% 22.62% 25.59% -22.64% -12.93% -
  Horiz. % 94.41% 62.45% 103.72% 84.59% 67.35% 87.07% 100.00%
Tax Rate 15.39 % 29.01 % 11.19 % 14.71 % 14.18 % 11.12 % 8.62 % 10.13%
  YoY % -46.95% 159.25% -23.93% 3.74% 27.52% 29.00% -
  Horiz. % 178.54% 336.54% 129.81% 170.65% 164.50% 129.00% 100.00%
Total Cost 192,339 199,039 194,986 187,574 153,578 139,425 127,282 7.12%
  YoY % -3.37% 2.08% 3.95% 22.14% 10.15% 9.54% -
  Horiz. % 151.11% 156.38% 153.19% 147.37% 120.66% 109.54% 100.00%
Net Worth 309,646 293,112 257,117 237,556 223,208 213,446 197,604 7.77%
  YoY % 5.64% 14.00% 8.23% 6.43% 4.57% 8.02% -
  Horiz. % 156.70% 148.33% 130.12% 120.22% 112.96% 108.02% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 9,780 9,013 9,767 9,034 8,275 8,267 10,521 -1.21%
  YoY % 8.51% -7.72% 8.11% 9.17% 0.10% -21.42% -
  Horiz. % 92.96% 85.66% 92.84% 85.87% 78.66% 78.58% 100.00%
Div Payout % 38.47 % 53.59 % 34.97 % 39.66 % 45.63 % 35.26 % 39.07 % -0.26%
  YoY % -28.21% 53.25% -11.83% -13.08% 29.41% -9.75% -
  Horiz. % 98.46% 137.16% 89.51% 101.51% 116.79% 90.25% 100.00%
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 309,646 293,112 257,117 237,556 223,208 213,446 197,604 7.77%
  YoY % 5.64% 14.00% 8.23% 6.43% 4.57% 8.02% -
  Horiz. % 156.70% 148.33% 130.12% 120.22% 112.96% 108.02% 100.00%
NOSH 75,157 75,157 75,180 75,176 75,154 75,157 75,134 0.00%
  YoY % 0.00% -0.03% 0.01% 0.03% -0.00% 0.03% -
  Horiz. % 100.03% 100.03% 100.06% 100.05% 100.03% 100.03% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 11.67 % 7.80 % 12.69 % 10.94 % 10.59 % 14.40 % 17.46 % -6.49%
  YoY % 49.62% -38.53% 16.00% 3.30% -26.46% -17.53% -
  Horiz. % 66.84% 44.67% 72.68% 62.66% 60.65% 82.47% 100.00%
ROE 8.21 % 5.74 % 10.86 % 9.59 % 8.13 % 10.98 % 13.63 % -8.09%
  YoY % 43.03% -47.15% 13.24% 17.96% -25.96% -19.44% -
  Horiz. % 60.23% 42.11% 79.68% 70.36% 59.65% 80.56% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 289.74 287.24 297.07 280.17 228.55 216.71 205.25 5.91%
  YoY % 0.87% -3.31% 6.03% 22.59% 5.46% 5.58% -
  Horiz. % 141.16% 139.95% 144.74% 136.50% 111.35% 105.58% 100.00%
EPS 33.83 22.38 37.15 30.30 24.13 31.20 35.84 -0.96%
  YoY % 51.16% -39.76% 22.61% 25.57% -22.66% -12.95% -
  Horiz. % 94.39% 62.44% 103.66% 84.54% 67.33% 87.05% 100.00%
DPS 13.00 12.00 13.00 12.00 11.00 11.00 14.00 -1.23%
  YoY % 8.33% -7.69% 8.33% 9.09% 0.00% -21.43% -
  Horiz. % 92.86% 85.71% 92.86% 85.71% 78.57% 78.57% 100.00%
NAPS 4.1200 3.9000 3.4200 3.1600 2.9700 2.8400 2.6300 7.76%
  YoY % 5.64% 14.04% 8.23% 6.40% 4.58% 7.98% -
  Horiz. % 156.65% 148.29% 130.04% 120.15% 112.93% 107.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 263.40 261.13 270.15 254.77 207.77 197.01 186.53 5.91%
  YoY % 0.87% -3.34% 6.04% 22.62% 5.46% 5.62% -
  Horiz. % 141.21% 139.99% 144.83% 136.58% 111.39% 105.62% 100.00%
EPS 30.75 20.34 33.79 27.55 21.94 28.36 32.57 -0.95%
  YoY % 51.18% -39.80% 22.65% 25.57% -22.64% -12.93% -
  Horiz. % 94.41% 62.45% 103.75% 84.59% 67.36% 87.07% 100.00%
DPS 11.83 10.90 11.81 10.93 10.01 10.00 12.73 -1.21%
  YoY % 8.53% -7.71% 8.05% 9.19% 0.10% -21.45% -
  Horiz. % 92.93% 85.62% 92.77% 85.86% 78.63% 78.55% 100.00%
NAPS 3.7455 3.5455 3.1101 2.8735 2.6999 2.5818 2.3902 7.77%
  YoY % 5.64% 14.00% 8.23% 6.43% 4.57% 8.02% -
  Horiz. % 156.70% 148.33% 130.12% 120.22% 112.96% 108.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.3000 2.4400 2.4200 2.2600 1.5900 1.7600 2.0000 -
P/RPS 0.79 0.85 0.81 0.81 0.70 0.81 0.97 -3.36%
  YoY % -7.06% 4.94% 0.00% 15.71% -13.58% -16.49% -
  Horiz. % 81.44% 87.63% 83.51% 83.51% 72.16% 83.51% 100.00%
P/EPS 6.80 10.90 6.51 7.46 6.59 5.64 5.58 3.35%
  YoY % -37.61% 67.43% -12.73% 13.20% 16.84% 1.08% -
  Horiz. % 121.86% 195.34% 116.67% 133.69% 118.10% 101.08% 100.00%
EY 14.71 9.17 15.35 13.41 15.18 17.73 17.92 -3.23%
  YoY % 60.41% -40.26% 14.47% -11.66% -14.38% -1.06% -
  Horiz. % 82.09% 51.17% 85.66% 74.83% 84.71% 98.94% 100.00%
DY 5.65 4.92 5.37 5.31 6.92 6.25 7.00 -3.50%
  YoY % 14.84% -8.38% 1.13% -23.27% 10.72% -10.71% -
  Horiz. % 80.71% 70.29% 76.71% 75.86% 98.86% 89.29% 100.00%
P/NAPS 0.56 0.63 0.71 0.72 0.54 0.62 0.76 -4.96%
  YoY % -11.11% -11.27% -1.39% 33.33% -12.90% -18.42% -
  Horiz. % 73.68% 82.89% 93.42% 94.74% 71.05% 81.58% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 02/05/13 03/05/12 05/05/11 13/05/10 14/05/09 15/05/08 10/05/07 -
Price 2.4500 2.4000 2.4900 2.2500 1.7700 1.8200 2.1100 -
P/RPS 0.85 0.84 0.84 0.80 0.77 0.84 1.03 -3.15%
  YoY % 1.19% 0.00% 5.00% 3.90% -8.33% -18.45% -
  Horiz. % 82.52% 81.55% 81.55% 77.67% 74.76% 81.55% 100.00%
P/EPS 7.24 10.73 6.70 7.43 7.33 5.83 5.89 3.50%
  YoY % -32.53% 60.15% -9.83% 1.36% 25.73% -1.02% -
  Horiz. % 122.92% 182.17% 113.75% 126.15% 124.45% 98.98% 100.00%
EY 13.81 9.32 14.92 13.47 13.64 17.14 16.99 -3.39%
  YoY % 48.18% -37.53% 10.76% -1.25% -20.42% 0.88% -
  Horiz. % 81.28% 54.86% 87.82% 79.28% 80.28% 100.88% 100.00%
DY 5.31 5.00 5.22 5.33 6.21 6.04 6.64 -3.65%
  YoY % 6.20% -4.21% -2.06% -14.17% 2.81% -9.04% -
  Horiz. % 79.97% 75.30% 78.61% 80.27% 93.52% 90.96% 100.00%
P/NAPS 0.59 0.62 0.73 0.71 0.60 0.64 0.80 -4.94%
  YoY % -4.84% -15.07% 2.82% 18.33% -6.25% -20.00% -
  Horiz. % 73.75% 77.50% 91.25% 88.75% 75.00% 80.00% 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.
 


 

291  221  582  1202 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 PWORTH 0.04-0.005 
 MLAB 0.07+0.025 
 DGB 0.17+0.005 
 HSI-H8F 0.395-0.025 
 HSI-C7K 0.34+0.005 
 ISTONE 0.21-0.015 
 IFCAMSC 0.54+0.01 
 VELESTO 0.39+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. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
3. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
4. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
5. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
6. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
7. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
8. [转贴] [MALAYAN FLOUR MILLS BHD:面粉和谷物售价提高以缓解大宗商品成本以保护利润率,有净额外汇收益;面粉和谷物的需求保持健康;活禽价格上涨和生产成本降低导致活禽销售利润增加] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers