[NHFATT] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[NHFATT] NEW HOONG FATT HOLDINGS BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 37.47%
YoY- -4.61%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 102,757 45,951 210,604 160,842 109,250 54,313 217,467 -39.41%
PBT 9,601 3,492 27,357 25,257 17,830 8,047 27,669 -50.71%
Tax -1,649 -1,012 -7,208 -5,059 -3,137 -1,292 -4,906 -51.75%
NP 7,952 2,480 20,149 20,198 14,693 6,755 22,763 -50.49%
-
NP to SH 7,952 2,480 20,149 20,198 14,693 6,755 22,763 -50.49%
-
Tax Rate 17.18% 28.98% 26.35% 20.03% 17.59% 16.06% 17.73% -
Total Cost 94,805 43,471 190,455 140,644 94,557 47,558 194,704 -38.18%
-
Net Worth 317,914 314,907 313,395 315,659 317,914 309,646 302,841 3.30%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 9,018 2,254 - - 9,769 -
Div Payout % - - 44.76% 11.16% - - 42.92% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 317,914 314,907 313,395 315,659 317,914 309,646 302,841 3.30%
NOSH 75,157 75,157 75,154 75,157 75,157 75,157 75,146 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.74% 5.40% 9.57% 12.56% 13.45% 12.44% 10.47% -
ROE 2.50% 0.79% 6.43% 6.40% 4.62% 2.18% 7.52% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 136.72 61.14 280.23 214.01 145.36 72.27 289.39 -39.42%
EPS 10.58 3.30 26.81 26.87 19.55 8.99 30.29 -50.49%
DPS 0.00 0.00 12.00 3.00 0.00 0.00 13.00 -
NAPS 4.23 4.19 4.17 4.20 4.23 4.12 4.03 3.29%
Adjusted Per Share Value based on latest NOSH - 75,157
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 62.21 27.82 127.51 97.38 66.15 32.88 131.67 -39.42%
EPS 4.81 1.50 12.20 12.23 8.90 4.09 13.78 -50.52%
DPS 0.00 0.00 5.46 1.37 0.00 0.00 5.91 -
NAPS 1.9248 1.9066 1.8975 1.9112 1.9248 1.8748 1.8336 3.29%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.80 2.77 2.88 2.85 2.90 2.30 2.34 -
P/RPS 2.05 4.53 1.03 1.33 2.00 3.18 0.81 86.03%
P/EPS 26.46 83.95 10.74 10.60 14.83 25.59 7.72 127.83%
EY 3.78 1.19 9.31 9.43 6.74 3.91 12.95 -56.09%
DY 0.00 0.00 4.17 1.05 0.00 0.00 5.56 -
P/NAPS 0.66 0.66 0.69 0.68 0.69 0.56 0.58 9.02%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 29/05/14 26/02/14 25/11/13 28/08/13 02/05/13 26/02/13 -
Price 2.77 2.83 2.73 3.05 2.73 2.45 2.36 -
P/RPS 2.03 4.63 0.97 1.43 1.88 3.39 0.82 83.30%
P/EPS 26.18 85.76 10.18 11.35 13.96 27.26 7.79 124.86%
EY 3.82 1.17 9.82 8.81 7.16 3.67 12.84 -55.53%
DY 0.00 0.00 4.40 0.98 0.00 0.00 5.51 -
P/NAPS 0.65 0.68 0.65 0.73 0.65 0.59 0.59 6.68%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment