[NHFATT] YoY Annualized 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- -8.36%
YoY- -4.61%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 225,441 204,038 204,008 214,456 216,672 218,397 222,885 0.19%
PBT 31,609 28,544 18,525 33,676 32,456 32,081 31,214 0.20%
Tax -4,277 -8,861 -4,470 -6,745 -4,224 -3,600 -2,962 6.30%
NP 27,332 19,682 14,054 26,930 28,232 28,481 28,252 -0.54%
-
NP to SH 27,332 19,682 14,054 26,930 28,232 28,337 27,874 -0.32%
-
Tax Rate 13.53% 31.04% 24.13% 20.03% 13.01% 11.22% 9.49% -
Total Cost 198,109 184,356 189,953 187,525 188,440 189,916 194,633 0.29%
-
Net Worth 366,766 326,181 313,404 315,659 303,634 263,783 245,731 6.89%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 3,006 3,006 3,006 3,006 3,006 3,006 3,005 0.00%
Div Payout % 11.00% 15.27% 21.39% 11.16% 10.65% 10.61% 10.78% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 366,766 326,181 313,404 315,659 303,634 263,783 245,731 6.89%
NOSH 75,157 75,157 75,157 75,157 75,157 75,152 75,147 0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 12.12% 9.65% 6.89% 12.56% 13.03% 13.04% 12.68% -
ROE 7.45% 6.03% 4.48% 8.53% 9.30% 10.74% 11.34% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 299.96 271.48 271.44 285.34 288.29 290.61 296.60 0.18%
EPS 36.36 26.19 18.71 35.83 37.56 37.71 37.09 -0.33%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 4.00 0.00%
NAPS 4.88 4.34 4.17 4.20 4.04 3.51 3.27 6.89%
Adjusted Per Share Value based on latest NOSH - 75,157
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 136.35 123.40 123.38 129.70 131.04 132.09 134.80 0.19%
EPS 16.53 11.90 8.50 16.29 17.07 17.14 16.86 -0.32%
DPS 1.82 1.82 1.82 1.82 1.82 1.82 1.82 0.00%
NAPS 2.2182 1.9727 1.8955 1.9091 1.8364 1.5954 1.4862 6.89%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.14 2.29 2.70 2.85 2.35 2.20 2.32 -
P/RPS 1.05 0.84 0.99 1.00 0.82 0.76 0.78 5.07%
P/EPS 8.63 8.74 14.44 7.95 6.26 5.83 6.25 5.51%
EY 11.58 11.44 6.93 12.57 15.98 17.14 15.99 -5.23%
DY 1.27 1.75 1.48 1.40 1.70 1.82 1.72 -4.92%
P/NAPS 0.64 0.53 0.65 0.68 0.58 0.63 0.71 -1.71%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 07/11/16 24/11/15 24/11/14 25/11/13 20/11/12 10/11/11 28/10/10 -
Price 3.20 2.70 2.75 3.05 2.33 2.29 2.44 -
P/RPS 1.07 0.99 1.01 1.07 0.81 0.79 0.82 4.53%
P/EPS 8.80 10.31 14.71 8.51 6.20 6.07 6.58 4.95%
EY 11.36 9.70 6.80 11.75 16.12 16.47 15.20 -4.73%
DY 1.25 1.48 1.45 1.31 1.72 1.75 1.64 -4.42%
P/NAPS 0.66 0.62 0.66 0.73 0.58 0.65 0.75 -2.10%

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