[NHFATT] QoQ Quarter Result on 31-Mar-2013 [#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- 325.11%
YoY- 64.96%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 49,761 51,592 54,937 54,313 54,963 53,864 54,622 -6.00%
PBT 2,101 7,427 9,783 8,047 3,327 8,837 9,835 -64.16%
Tax -2,150 -1,922 -1,845 -1,292 -1,738 -1,215 -378 217.63%
NP -49 5,505 7,938 6,755 1,589 7,622 9,457 -
-
NP to SH -49 5,505 7,938 6,755 1,589 7,622 9,457 -
-
Tax Rate 102.33% 25.88% 18.86% 16.06% 52.24% 13.75% 3.84% -
Total Cost 49,810 46,087 46,999 47,558 53,374 46,242 45,165 6.72%
-
Net Worth 313,404 315,659 317,914 309,646 303,280 303,634 302,882 2.29%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 6,764 2,254 - - 7,525 2,254 - -
Div Payout % 0.00% 40.96% - - 473.60% 29.58% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 313,404 315,659 317,914 309,646 303,280 303,634 302,882 2.29%
NOSH 75,157 75,157 75,157 75,157 75,255 75,157 75,157 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -0.10% 10.67% 14.45% 12.44% 2.89% 14.15% 17.31% -
ROE -0.02% 1.74% 2.50% 2.18% 0.52% 2.51% 3.12% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 66.21 68.65 73.10 72.27 73.03 71.67 72.68 -6.01%
EPS -0.07 7.32 10.56 8.99 2.11 10.14 12.58 -
DPS 9.00 3.00 0.00 0.00 10.00 3.00 0.00 -
NAPS 4.17 4.20 4.23 4.12 4.03 4.04 4.03 2.29%
Adjusted Per Share Value based on latest NOSH - 75,157
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 30.10 31.20 33.23 32.85 33.24 32.58 33.04 -6.00%
EPS -0.03 3.33 4.80 4.09 0.96 4.61 5.72 -
DPS 4.09 1.36 0.00 0.00 4.55 1.36 0.00 -
NAPS 1.8955 1.9091 1.9227 1.8727 1.8342 1.8364 1.8318 2.29%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.88 2.85 2.90 2.30 2.34 2.35 2.25 -
P/RPS 4.35 4.15 3.97 3.18 3.20 3.28 3.10 25.26%
P/EPS -4,417.39 38.91 27.46 25.59 110.82 23.17 17.88 -
EY -0.02 2.57 3.64 3.91 0.90 4.32 5.59 -
DY 3.13 1.05 0.00 0.00 4.27 1.28 0.00 -
P/NAPS 0.69 0.68 0.69 0.56 0.58 0.58 0.56 14.88%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 25/11/13 28/08/13 02/05/13 26/02/13 20/11/12 02/08/12 -
Price 2.73 3.05 2.73 2.45 2.36 2.33 2.33 -
P/RPS 4.12 4.44 3.73 3.39 3.23 3.25 3.21 18.04%
P/EPS -4,187.32 41.64 25.85 27.26 111.77 22.98 18.52 -
EY -0.02 2.40 3.87 3.67 0.89 4.35 5.40 -
DY 3.30 0.98 0.00 0.00 4.24 1.29 0.00 -
P/NAPS 0.65 0.73 0.65 0.59 0.59 0.58 0.58 7.86%

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