[NHFATT] QoQ Cumulative 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- 56.24%
YoY- -0.37%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 109,250 54,313 217,467 162,504 108,640 54,018 215,570 -36.46%
PBT 17,830 8,047 27,669 24,342 15,505 5,670 25,859 -21.97%
Tax -3,137 -1,292 -4,906 -3,168 -1,953 -1,575 -5,946 -34.73%
NP 14,693 6,755 22,763 21,174 13,552 4,095 19,913 -18.36%
-
NP to SH 14,693 6,755 22,763 21,174 13,552 4,095 19,805 -18.06%
-
Tax Rate 17.59% 16.06% 17.73% 13.01% 12.60% 27.78% 22.99% -
Total Cost 94,557 47,558 194,704 141,330 95,088 49,923 195,657 -38.44%
-
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 2,254 - - 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 4.62% 2.18% 7.52% 6.97% 4.47% 1.40% 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 145.36 72.27 289.39 216.22 144.55 71.87 286.83 -36.46%
EPS 19.55 8.99 30.29 28.17 18.03 5.45 26.35 -18.05%
DPS 0.00 0.00 13.00 3.00 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 66.07 32.85 131.52 98.28 65.71 32.67 130.38 -36.46%
EPS 8.89 4.09 13.77 12.81 8.20 2.48 11.98 -18.04%
DPS 0.00 0.00 5.91 1.36 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 2.00 3.18 0.81 1.09 1.56 3.39 0.80 84.30%
P/EPS 14.83 25.59 7.72 8.34 12.48 44.78 8.73 42.41%
EY 6.74 3.91 12.95 11.99 8.01 2.23 11.46 -29.82%
DY 0.00 0.00 5.56 1.28 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 1.88 3.39 0.82 1.08 1.61 3.34 0.84 71.18%
P/EPS 13.96 27.26 7.79 8.27 12.92 44.05 9.18 32.27%
EY 7.16 3.67 12.84 12.09 7.74 2.27 10.89 -24.40%
DY 0.00 0.00 5.51 1.29 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