Highlights

[NHFATT] YoY TTM Result on 2013-03-31 [#1]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 02-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     11.69%    YoY -     51.17%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 213,669 202,844 202,241 217,762 215,878 223,338 210,623 0.24%
  YoY % 5.34% 0.30% -7.13% 0.87% -3.34% 6.04% -
  Horiz. % 101.45% 96.31% 96.02% 103.39% 102.49% 106.04% 100.00%
PBT 27,235 19,714 22,803 30,046 23,720 31,923 27,024 0.13%
  YoY % 38.15% -13.55% -24.11% 26.67% -25.70% 18.13% -
  Horiz. % 100.78% 72.95% 84.38% 111.18% 87.77% 118.13% 100.00%
Tax -6,877 -5,853 -6,929 -4,623 -6,881 -3,571 -3,975 9.56%
  YoY % -17.50% 15.53% -49.88% 32.81% -92.69% 10.16% -
  Horiz. % 173.01% 147.25% 174.31% 116.30% 173.11% 89.84% 100.00%
NP 20,358 13,861 15,874 25,423 16,839 28,352 23,049 -2.05%
  YoY % 46.87% -12.68% -37.56% 50.98% -40.61% 23.01% -
  Horiz. % 88.32% 60.14% 68.87% 110.30% 73.06% 123.01% 100.00%
NP to SH 20,358 13,861 15,874 25,423 16,818 27,931 22,779 -1.85%
  YoY % 46.87% -12.68% -37.56% 51.17% -39.79% 22.62% -
  Horiz. % 89.37% 60.85% 69.69% 111.61% 73.83% 122.62% 100.00%
Tax Rate 25.25 % 29.69 % 30.39 % 15.39 % 29.01 % 11.19 % 14.71 % 9.41%
  YoY % -14.95% -2.30% 97.47% -46.95% 159.25% -23.93% -
  Horiz. % 171.65% 201.84% 206.59% 104.62% 197.21% 76.07% 100.00%
Total Cost 193,311 188,983 186,367 192,339 199,039 194,986 187,574 0.50%
  YoY % 2.29% 1.40% -3.10% -3.37% 2.08% 3.95% -
  Horiz. % 103.06% 100.75% 99.36% 102.54% 106.11% 103.95% 100.00%
Net Worth 333,697 319,417 314,907 309,646 293,112 257,117 237,556 5.82%
  YoY % 4.47% 1.43% 1.70% 5.64% 14.00% 8.23% -
  Horiz. % 140.47% 134.46% 132.56% 130.35% 123.39% 108.23% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 8,267 7,515 9,018 9,780 9,013 9,767 9,034 -1.47%
  YoY % 10.00% -16.67% -7.79% 8.51% -7.72% 8.11% -
  Horiz. % 91.51% 83.19% 99.83% 108.25% 99.76% 108.11% 100.00%
Div Payout % 40.61 % 54.22 % 56.82 % 38.47 % 53.59 % 34.97 % 39.66 % 0.39%
  YoY % -25.10% -4.58% 47.70% -28.21% 53.25% -11.83% -
  Horiz. % 102.40% 136.71% 143.27% 97.00% 135.12% 88.17% 100.00%
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 333,697 319,417 314,907 309,646 293,112 257,117 237,556 5.82%
  YoY % 4.47% 1.43% 1.70% 5.64% 14.00% 8.23% -
  Horiz. % 140.47% 134.46% 132.56% 130.35% 123.39% 108.23% 100.00%
NOSH 75,157 75,157 75,157 75,157 75,157 75,180 75,176 -0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.03% 0.01% -
  Horiz. % 99.97% 99.97% 99.97% 99.97% 99.97% 100.01% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 9.53 % 6.83 % 7.85 % 11.67 % 7.80 % 12.69 % 10.94 % -2.27%
  YoY % 39.53% -12.99% -32.73% 49.62% -38.53% 16.00% -
  Horiz. % 87.11% 62.43% 71.76% 106.67% 71.30% 116.00% 100.00%
ROE 6.10 % 4.34 % 5.04 % 8.21 % 5.74 % 10.86 % 9.59 % -7.26%
  YoY % 40.55% -13.89% -38.61% 43.03% -47.15% 13.24% -
  Horiz. % 63.61% 45.26% 52.55% 85.61% 59.85% 113.24% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 284.30 269.89 269.09 289.74 287.24 297.07 280.17 0.24%
  YoY % 5.34% 0.30% -7.13% 0.87% -3.31% 6.03% -
  Horiz. % 101.47% 96.33% 96.05% 103.42% 102.52% 106.03% 100.00%
EPS 27.09 18.44 21.12 33.83 22.38 37.15 30.30 -1.85%
  YoY % 46.91% -12.69% -37.57% 51.16% -39.76% 22.61% -
  Horiz. % 89.41% 60.86% 69.70% 111.65% 73.86% 122.61% 100.00%
DPS 11.00 10.00 12.00 13.00 12.00 13.00 12.00 -1.44%
  YoY % 10.00% -16.67% -7.69% 8.33% -7.69% 8.33% -
  Horiz. % 91.67% 83.33% 100.00% 108.33% 100.00% 108.33% 100.00%
NAPS 4.4400 4.2500 4.1900 4.1200 3.9000 3.4200 3.1600 5.83%
  YoY % 4.47% 1.43% 1.70% 5.64% 14.04% 8.23% -
  Horiz. % 140.51% 134.49% 132.59% 130.38% 123.42% 108.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,704
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 258.35 245.26 244.53 263.30 261.02 270.04 254.67 0.24%
  YoY % 5.34% 0.30% -7.13% 0.87% -3.34% 6.04% -
  Horiz. % 101.45% 96.31% 96.02% 103.39% 102.49% 106.04% 100.00%
EPS 24.62 16.76 19.19 30.74 20.34 33.77 27.54 -1.85%
  YoY % 46.90% -12.66% -37.57% 51.13% -39.77% 22.62% -
  Horiz. % 89.40% 60.86% 69.68% 111.62% 73.86% 122.62% 100.00%
DPS 10.00 9.09 10.90 11.83 10.90 11.81 10.92 -1.45%
  YoY % 10.01% -16.61% -7.86% 8.53% -7.71% 8.15% -
  Horiz. % 91.58% 83.24% 99.82% 108.33% 99.82% 108.15% 100.00%
NAPS 4.0348 3.8622 3.8076 3.7440 3.5441 3.1089 2.8724 5.82%
  YoY % 4.47% 1.43% 1.70% 5.64% 14.00% 8.23% -
  Horiz. % 140.47% 134.46% 132.56% 130.34% 123.38% 108.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.6000 2.5000 2.7700 2.3000 2.4400 2.4200 2.2600 -
P/RPS 0.91 0.93 1.03 0.79 0.85 0.81 0.81 1.96%
  YoY % -2.15% -9.71% 30.38% -7.06% 4.94% 0.00% -
  Horiz. % 112.35% 114.81% 127.16% 97.53% 104.94% 100.00% 100.00%
P/EPS 9.60 13.56 13.11 6.80 10.90 6.51 7.46 4.29%
  YoY % -29.20% 3.43% 92.79% -37.61% 67.43% -12.73% -
  Horiz. % 128.69% 181.77% 175.74% 91.15% 146.11% 87.27% 100.00%
EY 10.42 7.38 7.62 14.71 9.17 15.35 13.41 -4.11%
  YoY % 41.19% -3.15% -48.20% 60.41% -40.26% 14.47% -
  Horiz. % 77.70% 55.03% 56.82% 109.69% 68.38% 114.47% 100.00%
DY 4.23 4.00 4.33 5.65 4.92 5.37 5.31 -3.72%
  YoY % 5.75% -7.62% -23.36% 14.84% -8.38% 1.13% -
  Horiz. % 79.66% 75.33% 81.54% 106.40% 92.66% 101.13% 100.00%
P/NAPS 0.59 0.59 0.66 0.56 0.63 0.71 0.72 -3.26%
  YoY % 0.00% -10.61% 17.86% -11.11% -11.27% -1.39% -
  Horiz. % 81.94% 81.94% 91.67% 77.78% 87.50% 98.61% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 05/05/15 29/05/14 02/05/13 03/05/12 05/05/11 13/05/10 -
Price 2.7500 2.4300 2.8300 2.4500 2.4000 2.4900 2.2500 -
P/RPS 0.97 0.90 1.05 0.85 0.84 0.84 0.80 3.26%
  YoY % 7.78% -14.29% 23.53% 1.19% 0.00% 5.00% -
  Horiz. % 121.25% 112.50% 131.25% 106.25% 105.00% 105.00% 100.00%
P/EPS 10.15 13.18 13.40 7.24 10.73 6.70 7.43 5.33%
  YoY % -22.99% -1.64% 85.08% -32.53% 60.15% -9.83% -
  Horiz. % 136.61% 177.39% 180.35% 97.44% 144.41% 90.17% 100.00%
EY 9.85 7.59 7.46 13.81 9.32 14.92 13.47 -5.08%
  YoY % 29.78% 1.74% -45.98% 48.18% -37.53% 10.76% -
  Horiz. % 73.13% 56.35% 55.38% 102.52% 69.19% 110.76% 100.00%
DY 4.00 4.12 4.24 5.31 5.00 5.22 5.33 -4.67%
  YoY % -2.91% -2.83% -20.15% 6.20% -4.21% -2.06% -
  Horiz. % 75.05% 77.30% 79.55% 99.62% 93.81% 97.94% 100.00%
P/NAPS 0.62 0.57 0.68 0.59 0.62 0.73 0.71 -2.23%
  YoY % 8.77% -16.18% 15.25% -4.84% -15.07% 2.82% -
  Horiz. % 87.32% 80.28% 95.77% 83.10% 87.32% 102.82% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers