[NHFATT] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[NHFATT] NEW HOONG FATT HOLDINGS BHD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 4.16%
YoY- -0.37%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 218,500 217,252 217,467 216,672 217,280 216,072 215,570 0.90%
PBT 35,660 32,188 27,669 32,456 31,010 22,680 25,859 23.91%
Tax -6,274 -5,168 -4,906 -4,224 -3,906 -6,300 -5,946 3.64%
NP 29,386 27,020 22,763 28,232 27,104 16,380 19,913 29.64%
-
NP to SH 29,386 27,020 22,763 28,232 27,104 16,380 19,805 30.12%
-
Tax Rate 17.59% 16.06% 17.73% 13.01% 12.60% 27.78% 22.99% -
Total Cost 189,114 190,232 194,704 188,440 190,176 199,692 195,657 -2.24%
-
Net Worth 317,914 309,646 302,841 303,634 302,882 293,112 289,353 6.48%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 9,769 3,006 - - 9,018 -
Div Payout % - - 42.92% 10.65% - - 45.54% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 317,914 309,646 302,841 303,634 302,882 293,112 289,353 6.48%
NOSH 75,157 75,157 75,146 75,157 75,157 75,157 75,156 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 13.45% 12.44% 10.47% 13.03% 12.47% 7.58% 9.24% -
ROE 9.24% 8.73% 7.52% 9.30% 8.95% 5.59% 6.84% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 290.72 289.06 289.39 288.29 289.10 287.49 286.83 0.90%
EPS 39.10 35.96 30.29 37.56 36.06 21.80 26.35 30.12%
DPS 0.00 0.00 13.00 4.00 0.00 0.00 12.00 -
NAPS 4.23 4.12 4.03 4.04 4.03 3.90 3.85 6.48%
Adjusted Per Share Value based on latest NOSH - 75,157
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 132.15 131.39 131.52 131.04 131.41 130.68 130.38 0.90%
EPS 17.77 16.34 13.77 17.07 16.39 9.91 11.98 30.09%
DPS 0.00 0.00 5.91 1.82 0.00 0.00 5.45 -
NAPS 1.9227 1.8727 1.8316 1.8364 1.8318 1.7727 1.75 6.48%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.90 2.30 2.34 2.35 2.25 2.44 2.30 -
P/RPS 1.00 0.80 0.81 0.82 0.78 0.85 0.80 16.05%
P/EPS 7.42 6.40 7.72 6.26 6.24 11.20 8.73 -10.28%
EY 13.48 15.63 12.95 15.98 16.03 8.93 11.46 11.44%
DY 0.00 0.00 5.56 1.70 0.00 0.00 5.22 -
P/NAPS 0.69 0.56 0.58 0.58 0.56 0.63 0.60 9.77%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 02/05/13 26/02/13 20/11/12 02/08/12 03/05/12 27/02/12 -
Price 2.73 2.45 2.36 2.33 2.33 2.40 2.42 -
P/RPS 0.94 0.85 0.82 0.81 0.81 0.83 0.84 7.79%
P/EPS 6.98 6.81 7.79 6.20 6.46 11.01 9.18 -16.70%
EY 14.32 14.67 12.84 16.12 15.48 9.08 10.89 20.04%
DY 0.00 0.00 5.51 1.72 0.00 0.00 4.96 -
P/NAPS 0.65 0.59 0.59 0.58 0.58 0.62 0.63 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