Highlights

[NHFATT] YoY TTM Result on 2012-03-31 [#1]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 03-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -15.08%    YoY -     -39.79%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 202,844 202,241 217,762 215,878 223,338 210,623 171,769 2.81%
  YoY % 0.30% -7.13% 0.87% -3.34% 6.04% 22.62% -
  Horiz. % 118.09% 117.74% 126.78% 125.68% 130.02% 122.62% 100.00%
PBT 19,714 22,803 30,046 23,720 31,923 27,024 21,196 -1.20%
  YoY % -13.55% -24.11% 26.67% -25.70% 18.13% 27.50% -
  Horiz. % 93.01% 107.58% 141.75% 111.91% 150.61% 127.50% 100.00%
Tax -5,853 -6,929 -4,623 -6,881 -3,571 -3,975 -3,005 11.75%
  YoY % 15.53% -49.88% 32.81% -92.69% 10.16% -32.28% -
  Horiz. % 194.78% 230.58% 153.84% 228.99% 118.84% 132.28% 100.00%
NP 13,861 15,874 25,423 16,839 28,352 23,049 18,191 -4.43%
  YoY % -12.68% -37.56% 50.98% -40.61% 23.01% 26.71% -
  Horiz. % 76.20% 87.26% 139.76% 92.57% 155.86% 126.71% 100.00%
NP to SH 13,861 15,874 25,423 16,818 27,931 22,779 18,138 -4.38%
  YoY % -12.68% -37.56% 51.17% -39.79% 22.62% 25.59% -
  Horiz. % 76.42% 87.52% 140.16% 92.72% 153.99% 125.59% 100.00%
Tax Rate 29.69 % 30.39 % 15.39 % 29.01 % 11.19 % 14.71 % 14.18 % 13.10%
  YoY % -2.30% 97.47% -46.95% 159.25% -23.93% 3.74% -
  Horiz. % 209.38% 214.32% 108.53% 204.58% 78.91% 103.74% 100.00%
Total Cost 188,983 186,367 192,339 199,039 194,986 187,574 153,578 3.52%
  YoY % 1.40% -3.10% -3.37% 2.08% 3.95% 22.14% -
  Horiz. % 123.05% 121.35% 125.24% 129.60% 126.96% 122.14% 100.00%
Net Worth 319,417 314,907 309,646 293,112 257,117 237,556 223,208 6.15%
  YoY % 1.43% 1.70% 5.64% 14.00% 8.23% 6.43% -
  Horiz. % 143.10% 141.08% 138.73% 131.32% 115.19% 106.43% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 7,515 9,018 9,780 9,013 9,767 9,034 8,275 -1.59%
  YoY % -16.67% -7.79% 8.51% -7.72% 8.11% 9.17% -
  Horiz. % 90.82% 108.98% 118.18% 108.91% 118.03% 109.17% 100.00%
Div Payout % 54.22 % 56.82 % 38.47 % 53.59 % 34.97 % 39.66 % 45.63 % 2.92%
  YoY % -4.58% 47.70% -28.21% 53.25% -11.83% -13.08% -
  Horiz. % 118.83% 124.52% 84.31% 117.44% 76.64% 86.92% 100.00%
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 319,417 314,907 309,646 293,112 257,117 237,556 223,208 6.15%
  YoY % 1.43% 1.70% 5.64% 14.00% 8.23% 6.43% -
  Horiz. % 143.10% 141.08% 138.73% 131.32% 115.19% 106.43% 100.00%
NOSH 75,157 75,157 75,157 75,157 75,180 75,176 75,154 0.00%
  YoY % 0.00% 0.00% 0.00% -0.03% 0.01% 0.03% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.03% 100.03% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 6.83 % 7.85 % 11.67 % 7.80 % 12.69 % 10.94 % 10.59 % -7.05%
  YoY % -12.99% -32.73% 49.62% -38.53% 16.00% 3.30% -
  Horiz. % 64.49% 74.13% 110.20% 73.65% 119.83% 103.30% 100.00%
ROE 4.34 % 5.04 % 8.21 % 5.74 % 10.86 % 9.59 % 8.13 % -9.93%
  YoY % -13.89% -38.61% 43.03% -47.15% 13.24% 17.96% -
  Horiz. % 53.38% 61.99% 100.98% 70.60% 133.58% 117.96% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 269.89 269.09 289.74 287.24 297.07 280.17 228.55 2.81%
  YoY % 0.30% -7.13% 0.87% -3.31% 6.03% 22.59% -
  Horiz. % 118.09% 117.74% 126.77% 125.68% 129.98% 122.59% 100.00%
EPS 18.44 21.12 33.83 22.38 37.15 30.30 24.13 -4.38%
  YoY % -12.69% -37.57% 51.16% -39.76% 22.61% 25.57% -
  Horiz. % 76.42% 87.53% 140.20% 92.75% 153.96% 125.57% 100.00%
DPS 10.00 12.00 13.00 12.00 13.00 12.00 11.00 -1.58%
  YoY % -16.67% -7.69% 8.33% -7.69% 8.33% 9.09% -
  Horiz. % 90.91% 109.09% 118.18% 109.09% 118.18% 109.09% 100.00%
NAPS 4.2500 4.1900 4.1200 3.9000 3.4200 3.1600 2.9700 6.15%
  YoY % 1.43% 1.70% 5.64% 14.04% 8.23% 6.40% -
  Horiz. % 143.10% 141.08% 138.72% 131.31% 115.15% 106.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 245.36 244.63 263.40 261.13 270.15 254.77 207.77 2.81%
  YoY % 0.30% -7.13% 0.87% -3.34% 6.04% 22.62% -
  Horiz. % 118.09% 117.74% 126.77% 125.68% 130.02% 122.62% 100.00%
EPS 16.77 19.20 30.75 20.34 33.79 27.55 21.94 -4.38%
  YoY % -12.66% -37.56% 51.18% -39.80% 22.65% 25.57% -
  Horiz. % 76.44% 87.51% 140.15% 92.71% 154.01% 125.57% 100.00%
DPS 9.09 10.91 11.83 10.90 11.81 10.93 10.01 -1.59%
  YoY % -16.68% -7.78% 8.53% -7.71% 8.05% 9.19% -
  Horiz. % 90.81% 108.99% 118.18% 108.89% 117.98% 109.19% 100.00%
NAPS 3.8637 3.8091 3.7455 3.5455 3.1101 2.8735 2.6999 6.15%
  YoY % 1.43% 1.70% 5.64% 14.00% 8.23% 6.43% -
  Horiz. % 143.11% 141.08% 138.73% 131.32% 115.19% 106.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.5000 2.7700 2.3000 2.4400 2.4200 2.2600 1.5900 -
P/RPS 0.93 1.03 0.79 0.85 0.81 0.81 0.70 4.85%
  YoY % -9.71% 30.38% -7.06% 4.94% 0.00% 15.71% -
  Horiz. % 132.86% 147.14% 112.86% 121.43% 115.71% 115.71% 100.00%
P/EPS 13.56 13.11 6.80 10.90 6.51 7.46 6.59 12.77%
  YoY % 3.43% 92.79% -37.61% 67.43% -12.73% 13.20% -
  Horiz. % 205.77% 198.94% 103.19% 165.40% 98.79% 113.20% 100.00%
EY 7.38 7.62 14.71 9.17 15.35 13.41 15.18 -11.32%
  YoY % -3.15% -48.20% 60.41% -40.26% 14.47% -11.66% -
  Horiz. % 48.62% 50.20% 96.90% 60.41% 101.12% 88.34% 100.00%
DY 4.00 4.33 5.65 4.92 5.37 5.31 6.92 -8.73%
  YoY % -7.62% -23.36% 14.84% -8.38% 1.13% -23.27% -
  Horiz. % 57.80% 62.57% 81.65% 71.10% 77.60% 76.73% 100.00%
P/NAPS 0.59 0.66 0.56 0.63 0.71 0.72 0.54 1.49%
  YoY % -10.61% 17.86% -11.11% -11.27% -1.39% 33.33% -
  Horiz. % 109.26% 122.22% 103.70% 116.67% 131.48% 133.33% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 05/05/15 29/05/14 02/05/13 03/05/12 05/05/11 13/05/10 14/05/09 -
Price 2.4300 2.8300 2.4500 2.4000 2.4900 2.2500 1.7700 -
P/RPS 0.90 1.05 0.85 0.84 0.84 0.80 0.77 2.63%
  YoY % -14.29% 23.53% 1.19% 0.00% 5.00% 3.90% -
  Horiz. % 116.88% 136.36% 110.39% 109.09% 109.09% 103.90% 100.00%
P/EPS 13.18 13.40 7.24 10.73 6.70 7.43 7.33 10.27%
  YoY % -1.64% 85.08% -32.53% 60.15% -9.83% 1.36% -
  Horiz. % 179.81% 182.81% 98.77% 146.38% 91.41% 101.36% 100.00%
EY 7.59 7.46 13.81 9.32 14.92 13.47 13.64 -9.30%
  YoY % 1.74% -45.98% 48.18% -37.53% 10.76% -1.25% -
  Horiz. % 55.65% 54.69% 101.25% 68.33% 109.38% 98.75% 100.00%
DY 4.12 4.24 5.31 5.00 5.22 5.33 6.21 -6.61%
  YoY % -2.83% -20.15% 6.20% -4.21% -2.06% -14.17% -
  Horiz. % 66.34% 68.28% 85.51% 80.52% 84.06% 85.83% 100.00%
P/NAPS 0.57 0.68 0.59 0.62 0.73 0.71 0.60 -0.85%
  YoY % -16.18% 15.25% -4.84% -15.07% 2.82% 18.33% -
  Horiz. % 95.00% 113.33% 98.33% 103.33% 121.67% 118.33% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers