[NHFATT] YoY 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 169,081 153,029 153,006 160,842 162,504 163,798 167,164 0.19%
PBT 23,707 21,408 13,894 25,257 24,342 24,061 23,411 0.20%
Tax -3,208 -6,646 -3,353 -5,059 -3,168 -2,700 -2,222 6.30%
NP 20,499 14,762 10,541 20,198 21,174 21,361 21,189 -0.54%
-
NP to SH 20,499 14,762 10,541 20,198 21,174 21,253 20,906 -0.32%
-
Tax Rate 13.53% 31.04% 24.13% 20.03% 13.01% 11.22% 9.49% -
Total Cost 148,582 138,267 142,465 140,644 141,330 142,437 145,975 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 2,254 2,254 2,254 2,254 2,254 2,254 2,254 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 5.59% 4.53% 3.36% 6.40% 6.97% 8.06% 8.51% -
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 224.97 203.61 203.58 214.01 216.22 217.96 222.45 0.18%
EPS 27.27 19.64 14.03 26.87 28.17 28.28 27.82 -0.33%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 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 102.26 92.55 92.54 97.28 98.28 99.06 101.10 0.19%
EPS 12.40 8.93 6.38 12.22 12.81 12.85 12.64 -0.31%
DPS 1.36 1.36 1.36 1.36 1.36 1.36 1.36 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 1.40 1.12 1.33 1.33 1.09 1.01 1.04 5.07%
P/EPS 11.51 11.66 19.25 10.60 8.34 7.78 8.34 5.51%
EY 8.69 8.58 5.19 9.43 11.99 12.85 11.99 -5.21%
DY 0.96 1.31 1.11 1.05 1.28 1.36 1.29 -4.80%
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 1.42 1.33 1.35 1.43 1.08 1.05 1.10 4.34%
P/EPS 11.73 13.75 19.61 11.35 8.27 8.10 8.77 4.96%
EY 8.52 7.27 5.10 8.81 12.09 12.35 11.40 -4.73%
DY 0.94 1.11 1.09 0.98 1.29 1.31 1.23 -4.37%
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