[NHFATT] YoY TTM Result on 30-Sep-2009 [#3]

Stock

[NHFATT] NEW HOONG FATT HOLDINGS BHD

Announcement Date

28-Oct-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Sep-2009 [#3]

Profit Trend

QoQ- 13.1%

YoY- -25.27%

Quarter Report

NHFatt interim-Q309.pdf

Latest QR

Upcoming QR

NHFATT's Result

NHFATT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	214,276	219,107	220,059	190,914	170,268	151,976	159,488	5.04%
YoY %	-2.20%	-0.43%	15.27%	12.13%	12.04%	-4.71%	-	-
Horiz. %	134.35%	137.38%	137.98%	119.70%	106.76%	95.29%	100.00%	-
PBT	26,140	31,954	25,906	22,652	29,512	25,175	30,092	-2.31%
YoY %	-18.19%	23.35%	14.37%	-23.24%	17.23%	-16.34%	-	-
Horiz. %	86.87%	106.19%	86.09%	75.28%	98.07%	83.66%	100.00%	-
Tax	-6,414	-4,143	-3,506	-3,101	-3,817	-1,506	-3,961	8.35%
YoY %	-54.82%	-18.17%	-13.06%	18.76%	-153.45%	61.98%	-	-
Horiz. %	161.93%	104.59%	88.51%	78.29%	96.36%	38.02%	100.00%	-
NP	19,726	27,811	22,400	19,551	25,695	23,669	26,131	-4.57%
YoY %	-29.07%	24.16%	14.57%	-23.91%	8.56%	-9.42%	-	-
Horiz. %	75.49%	106.43%	85.72%	74.82%	98.33%	90.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,726	27,601	22,194	19,202	25,695	23,669	26,131	-4.57%
YoY %	-28.53%	24.36%	15.58%	-25.27%	8.56%	-9.42%	-	-
Horiz. %	75.49%	105.63%	84.93%	73.48%	98.33%	90.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.54%	12.97%	13.53%	13.69%	12.93%	5.98%	13.16%	-
YoY %	89.21%	-4.14%	-1.17%	5.88%	116.22%	-54.56%	-	-
Horiz. %	186.47%	98.56%	102.81%	104.03%	98.25%	45.44%	100.00%	-
Total Cost	194,550	191,296	197,659	171,363	144,573	128,307	133,357	6.49%
YoY %	1.70%	-3.22%	15.35%	18.53%	12.68%	-3.79%	-	-
Horiz. %	145.89%	143.45%	148.22%	128.50%	108.41%	96.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	303,634	263,788	245,815	232,325	221,593	203,604	178,802	9.21%
YoY %	15.11%	7.31%	5.81%	4.84%	8.84%	13.87%	-	-
Horiz. %	169.82%	147.53%	137.48%	129.93%	123.93%	113.87%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	9,013	9,767	9,034	8,277	8,267	10,521	10,496	-2.50%
YoY %	-7.72%	8.11%	9.15%	0.12%	-21.42%	0.24%	-	-
Horiz. %	85.87%	93.05%	86.07%	78.86%	78.76%	100.24%	100.00%	-
Div Payout %	45.69%	35.39%	40.71%	43.11%	32.17%	44.45%	40.17%	-
YoY %	29.10%	-13.07%	-5.57%	34.01%	-27.63%	10.65%	-	-
Horiz. %	113.74%	88.10%	101.34%	107.32%	80.08%	110.65%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	303,634	263,788	245,815	232,325	221,593	203,604	178,802	9.21%
YoY %	15.11%	7.31%	5.81%	4.84%	8.84%	13.87%	-	-
Horiz. %	169.82%	147.53%	137.48%	129.93%	123.93%	113.87%	100.00%	-
NOSH	75,157	75,153	75,172	75,186	75,116	75,130	75,126	0.00%
YoY %	0.01%	-0.03%	-0.02%	0.09%	-0.02%	0.01%	-	-
Horiz. %	100.04%	100.04%	100.06%	100.08%	99.99%	100.01%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	9.21%	12.69%	10.18%	10.24%	15.09%	15.57%	16.38%	-
YoY %	-27.42%	24.66%	-0.59%	-32.14%	-3.08%	-4.95%	-	-
Horiz. %	56.23%	77.47%	62.15%	62.52%	92.12%	95.05%	100.00%	-
ROE	6.50%	10.46%	9.03%	8.27%	11.60%	11.63%	14.61%	-
YoY %	-37.86%	15.84%	9.19%	-28.71%	-0.26%	-20.40%	-	-
Horiz. %	44.49%	71.59%	61.81%	56.61%	79.40%	79.60%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	285.10	291.55	292.74	253.92	226.67	202.28	212.29	5.03%
YoY %	-2.21%	-0.41%	15.29%	12.02%	12.06%	-4.72%	-	-
Horiz. %	134.30%	137.34%	137.90%	119.61%	106.77%	95.28%	100.00%	-
EPS	26.25	36.73	29.52	25.54	34.21	31.50	34.78	-4.57%
YoY %	-28.53%	24.42%	15.58%	-25.34%	8.60%	-9.43%	-	-
Horiz. %	75.47%	105.61%	84.88%	73.43%	98.36%	90.57%	100.00%	-
DPS	12.00	13.00	12.00	11.00	11.00	14.00	14.00	-2.53%
YoY %	-7.69%	8.33%	9.09%	0.00%	-21.43%	0.00%	-	-
Horiz. %	85.71%	92.86%	85.71%	78.57%	78.57%	100.00%	100.00%	-
NAPS	4.04	3.51	3.27	3.09	2.95	2.71	2.38	9.21%
YoY %	15.10%	7.34%	5.83%	4.75%	8.86%	13.87%	-	-
Horiz. %	169.75%	147.48%	137.39%	129.83%	123.95%	113.87%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 75,186
RPS	129.59	132.52	133.09	115.46	102.98	91.92	96.46	5.03%
YoY %	-2.21%	-0.43%	15.27%	12.12%	12.03%	-4.71%	-	-
Horiz. %	134.35%	137.38%	137.97%	119.70%	106.76%	95.29%	100.00%	-
EPS	11.93	16.69	13.42	11.61	15.54	14.32	15.80	-4.57%
YoY %	-28.52%	24.37%	15.59%	-25.29%	8.52%	-9.37%	-	-
Horiz. %	75.51%	105.63%	84.94%	73.48%	98.35%	90.63%	100.00%	-
DPS	5.45	5.91	5.46	5.01	5.00	6.36	6.35	-2.51%
YoY %	-7.78%	8.24%	8.98%	0.20%	-21.38%	0.16%	-	-
Horiz. %	85.83%	93.07%	85.98%	78.90%	78.74%	100.16%	100.00%	-
NAPS	1.8364	1.5954	1.4867	1.4051	1.3402	1.2314	1.0814	9.21%
YoY %	15.11%	7.31%	5.81%	4.84%	8.84%	13.87%	-	-
Horiz. %	169.82%	147.53%	137.48%	129.93%	123.93%	113.87%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	2.35	2.20	2.32	1.84	1.70	1.89	1.78	-
P/RPS	0.82	0.75	0.79	0.72	0.75	0.93	0.84	-0.40%
YoY %	9.33%	-5.06%	9.72%	-4.00%	-19.35%	10.71%	-	-
Horiz. %	97.62%	89.29%	94.05%	85.71%	89.29%	110.71%	100.00%	-
P/EPS	8.95	5.99	7.86	7.20	4.97	6.00	5.12	9.74%
YoY %	49.42%	-23.79%	9.17%	44.87%	-17.17%	17.19%	-	-
Horiz. %	174.80%	116.99%	153.52%	140.62%	97.07%	117.19%	100.00%	-
EY	11.17	16.69	12.73	13.88	20.12	16.67	19.54	-8.89%
YoY %	-33.07%	31.11%	-8.29%	-31.01%	20.70%	-14.69%	-	-
Horiz. %	57.16%	85.41%	65.15%	71.03%	102.97%	85.31%	100.00%	-
DY	5.11	5.91	5.17	5.98	6.47	7.41	7.87	-6.93%
YoY %	-13.54%	14.31%	-13.55%	-7.57%	-12.69%	-5.84%	-	-
Horiz. %	64.93%	75.10%	65.69%	75.98%	82.21%	94.16%	100.00%	-
P/NAPS	0.58	0.63	0.71	0.60	0.58	0.70	0.75	-4.18%
YoY %	-7.94%	-11.27%	18.33%	3.45%	-17.14%	-6.67%	-	-
Horiz. %	77.33%	84.00%	94.67%	80.00%	77.33%	93.33%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	20/11/12	10/11/11	28/10/10	28/10/09	30/10/08	06/12/07	14/11/06	-
Price	2.33	2.29	2.44	1.87	1.43	1.80	1.83	-
P/RPS	0.82	0.79	0.83	0.74	0.63	0.89	0.86	-0.78%
YoY %	3.80%	-4.82%	12.16%	17.46%	-29.21%	3.49%	-	-
Horiz. %	95.35%	91.86%	96.51%	86.05%	73.26%	103.49%	100.00%	-
P/EPS	8.88	6.24	8.26	7.32	4.18	5.71	5.26	9.11%
YoY %	42.31%	-24.46%	12.84%	75.12%	-26.80%	8.56%	-	-
Horiz. %	168.82%	118.63%	157.03%	139.16%	79.47%	108.56%	100.00%	-
EY	11.26	16.04	12.10	13.66	23.92	17.50	19.01	-8.35%
YoY %	-29.80%	32.56%	-11.42%	-42.89%	36.69%	-7.94%	-	-
Horiz. %	59.23%	84.38%	63.65%	71.86%	125.83%	92.06%	100.00%	-
DY	5.15	5.68	4.92	5.88	7.69	7.78	7.65	-6.37%
YoY %	-9.33%	15.45%	-16.33%	-23.54%	-1.16%	1.70%	-	-
Horiz. %	67.32%	74.25%	64.31%	76.86%	100.52%	101.70%	100.00%	-
P/NAPS	0.58	0.65	0.75	0.61	0.48	0.66	0.77	-4.60%
YoY %	-10.77%	-13.33%	22.95%	27.08%	-27.27%	-14.29%	-	-
Horiz. %	75.32%	84.42%	97.40%	79.22%	62.34%	85.71%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos