[NHFATT] YoY TTM Result on 30-Sep-2010 [#3]

Stock

[NHFATT] NEW HOONG FATT HOLDINGS BHD

Announcement Date

28-Oct-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- -10.47%

YoY- 15.58%

Quarter Report

NHFatt Interim 3Q 2010.pdf

Latest QR

Upcoming QR

NHFATT's Result

NHFATT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
TTM Result
Revenue	215,805	214,276	219,107	220,059	190,914	170,268	151,976	6.01%
YoY %	0.71%	-2.20%	-0.43%	15.27%	12.13%	12.04%	-	-
Horiz. %	142.00%	140.99%	144.17%	144.80%	125.62%	112.04%	100.00%	-
PBT	28,584	26,140	31,954	25,906	22,652	29,512	25,175	2.13%
YoY %	9.35%	-18.19%	23.35%	14.37%	-23.24%	17.23%	-	-
Horiz. %	113.54%	103.83%	126.93%	102.90%	89.98%	117.23%	100.00%	-
Tax	-6,797	-6,414	-4,143	-3,506	-3,101	-3,817	-1,506	28.52%
YoY %	-5.97%	-54.82%	-18.17%	-13.06%	18.76%	-153.45%	-	-
Horiz. %	451.33%	425.90%	275.10%	232.80%	205.91%	253.45%	100.00%	-
NP	21,787	19,726	27,811	22,400	19,551	25,695	23,669	-1.37%
YoY %	10.45%	-29.07%	24.16%	14.57%	-23.91%	8.56%	-	-
Horiz. %	92.05%	83.34%	117.50%	94.64%	82.60%	108.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,787	19,726	27,601	22,194	19,202	25,695	23,669	-1.37%
YoY %	10.45%	-28.53%	24.36%	15.58%	-25.27%	8.56%	-	-
Horiz. %	92.05%	83.34%	116.61%	93.77%	81.13%	108.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.78%	24.54%	12.97%	13.53%	13.69%	12.93%	5.98%	-
YoY %	-3.10%	89.21%	-4.14%	-1.17%	5.88%	116.22%	-	-
Horiz. %	397.66%	410.37%	216.89%	226.25%	228.93%	216.22%	100.00%	-
Total Cost	194,018	194,550	191,296	197,659	171,363	144,573	128,307	7.12%
YoY %	-0.27%	1.70%	-3.22%	15.35%	18.53%	12.68%	-	-
Horiz. %	151.21%	151.63%	149.09%	154.05%	133.56%	112.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	315,659	303,634	263,788	245,815	232,325	221,593	203,604	7.57%
YoY %	3.96%	15.11%	7.31%	5.81%	4.84%	8.84%	-	-
Horiz. %	155.04%	149.13%	129.56%	120.73%	114.11%	108.84%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	9,780	9,013	9,767	9,034	8,277	8,267	10,521	-1.20%
YoY %	8.51%	-7.72%	8.11%	9.15%	0.12%	-21.42%	-	-
Horiz. %	92.96%	85.67%	92.83%	85.87%	78.67%	78.58%	100.00%	-
Div Payout %	44.89%	45.69%	35.39%	40.71%	43.11%	32.17%	44.45%	-
YoY %	-1.75%	29.10%	-13.07%	-5.57%	34.01%	-27.63%	-	-
Horiz. %	100.99%	102.79%	79.62%	91.59%	96.99%	72.37%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	315,659	303,634	263,788	245,815	232,325	221,593	203,604	7.57%
YoY %	3.96%	15.11%	7.31%	5.81%	4.84%	8.84%	-	-
Horiz. %	155.04%	149.13%	129.56%	120.73%	114.11%	108.84%	100.00%	-
NOSH	75,157	75,157	75,153	75,172	75,186	75,116	75,130	0.00%
YoY %	0.00%	0.01%	-0.03%	-0.02%	0.09%	-0.02%	-	-
Horiz. %	100.04%	100.04%	100.03%	100.06%	100.07%	99.98%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	10.10%	9.21%	12.69%	10.18%	10.24%	15.09%	15.57%	-
YoY %	9.66%	-27.42%	24.66%	-0.59%	-32.14%	-3.08%	-	-
Horiz. %	64.87%	59.15%	81.50%	65.38%	65.77%	96.92%	100.00%	-
ROE	6.90%	6.50%	10.46%	9.03%	8.27%	11.60%	11.63%	-
YoY %	6.15%	-37.86%	15.84%	9.19%	-28.71%	-0.26%	-	-
Horiz. %	59.33%	55.89%	89.94%	77.64%	71.11%	99.74%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	287.14	285.10	291.55	292.74	253.92	226.67	202.28	6.00%
YoY %	0.72%	-2.21%	-0.41%	15.29%	12.02%	12.06%	-	-
Horiz. %	141.95%	140.94%	144.13%	144.72%	125.53%	112.06%	100.00%	-
EPS	28.99	26.25	36.73	29.52	25.54	34.21	31.50	-1.37%
YoY %	10.44%	-28.53%	24.42%	15.58%	-25.34%	8.60%	-	-
Horiz. %	92.03%	83.33%	116.60%	93.71%	81.08%	108.60%	100.00%	-
DPS	13.00	12.00	13.00	12.00	11.00	11.00	14.00	-1.22%
YoY %	8.33%	-7.69%	8.33%	9.09%	0.00%	-21.43%	-	-
Horiz. %	92.86%	85.71%	92.86%	85.71%	78.57%	78.57%	100.00%	-
NAPS	4.20	4.04	3.51	3.27	3.09	2.95	2.71	7.56%
YoY %	3.96%	15.10%	7.34%	5.83%	4.75%	8.86%	-	-
Horiz. %	154.98%	149.08%	129.52%	120.66%	114.02%	108.86%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 75,172
RPS	130.66	129.73	132.66	133.23	115.59	103.09	92.01	6.01%
YoY %	0.72%	-2.21%	-0.43%	15.26%	12.13%	12.04%	-	-
Horiz. %	142.01%	141.00%	144.18%	144.80%	125.63%	112.04%	100.00%	-
EPS	13.19	11.94	16.71	13.44	11.63	15.56	14.33	-1.37%
YoY %	10.47%	-28.55%	24.33%	15.56%	-25.26%	8.58%	-	-
Horiz. %	92.04%	83.32%	116.61%	93.79%	81.16%	108.58%	100.00%	-
DPS	5.92	5.46	5.91	5.47	5.01	5.01	6.37	-1.21%
YoY %	8.42%	-7.61%	8.04%	9.18%	0.00%	-21.35%	-	-
Horiz. %	92.94%	85.71%	92.78%	85.87%	78.65%	78.65%	100.00%	-
NAPS	1.9112	1.8384	1.5971	1.4883	1.4066	1.3416	1.2327	7.57%
YoY %	3.96%	15.11%	7.31%	5.81%	4.84%	8.83%	-	-
Horiz. %	155.04%	149.14%	129.56%	120.73%	114.11%	108.83%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	2.85	2.35	2.20	2.32	1.84	1.70	1.89	-
P/RPS	0.99	0.82	0.75	0.79	0.72	0.75	0.93	1.04%
YoY %	20.73%	9.33%	-5.06%	9.72%	-4.00%	-19.35%	-	-
Horiz. %	106.45%	88.17%	80.65%	84.95%	77.42%	80.65%	100.00%	-
P/EPS	9.83	8.95	5.99	7.86	7.20	4.97	6.00	8.56%
YoY %	9.83%	49.42%	-23.79%	9.17%	44.87%	-17.17%	-	-
Horiz. %	163.83%	149.17%	99.83%	131.00%	120.00%	82.83%	100.00%	-
EY	10.17	11.17	16.69	12.73	13.88	20.12	16.67	-7.89%
YoY %	-8.95%	-33.07%	31.11%	-8.29%	-31.01%	20.70%	-	-
Horiz. %	61.01%	67.01%	100.12%	76.36%	83.26%	120.70%	100.00%	-
DY	4.56	5.11	5.91	5.17	5.98	6.47	7.41	-7.76%
YoY %	-10.76%	-13.54%	14.31%	-13.55%	-7.57%	-12.69%	-	-
Horiz. %	61.54%	68.96%	79.76%	69.77%	80.70%	87.31%	100.00%	-
P/NAPS	0.68	0.58	0.63	0.71	0.60	0.58	0.70	-0.48%
YoY %	17.24%	-7.94%	-11.27%	18.33%	3.45%	-17.14%	-	-
Horiz. %	97.14%	82.86%	90.00%	101.43%	85.71%	82.86%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	25/11/13	20/11/12	10/11/11	28/10/10	28/10/09	30/10/08	06/12/07	-
Price	3.05	2.33	2.29	2.44	1.87	1.43	1.80	-
P/RPS	1.06	0.82	0.79	0.83	0.74	0.63	0.89	2.95%
YoY %	29.27%	3.80%	-4.82%	12.16%	17.46%	-29.21%	-	-
Horiz. %	119.10%	92.13%	88.76%	93.26%	83.15%	70.79%	100.00%	-
P/EPS	10.52	8.88	6.24	8.26	7.32	4.18	5.71	10.71%
YoY %	18.47%	42.31%	-24.46%	12.84%	75.12%	-26.80%	-	-
Horiz. %	184.24%	155.52%	109.28%	144.66%	128.20%	73.20%	100.00%	-
EY	9.50	11.26	16.04	12.10	13.66	23.92	17.50	-9.67%
YoY %	-15.63%	-29.80%	32.56%	-11.42%	-42.89%	36.69%	-	-
Horiz. %	54.29%	64.34%	91.66%	69.14%	78.06%	136.69%	100.00%	-
DY	4.26	5.15	5.68	4.92	5.88	7.69	7.78	-9.54%
YoY %	-17.28%	-9.33%	15.45%	-16.33%	-23.54%	-1.16%	-	-
Horiz. %	54.76%	66.20%	73.01%	63.24%	75.58%	98.84%	100.00%	-
P/NAPS	0.73	0.58	0.65	0.75	0.61	0.48	0.66	1.69%
YoY %	25.86%	-10.77%	-13.33%	22.95%	27.08%	-27.27%	-	-
Horiz. %	110.61%	87.88%	98.48%	113.64%	92.42%	72.73%	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