[NHFATT] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[NHFATT] NEW HOONG FATT HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -79.15%
YoY- 209.74%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 51,592 54,937 54,313 54,963 53,864 54,622 54,018 -3.01%
PBT 7,427 9,783 8,047 3,327 8,837 9,835 5,670 19.69%
Tax -1,922 -1,845 -1,292 -1,738 -1,215 -378 -1,575 14.18%
NP 5,505 7,938 6,755 1,589 7,622 9,457 4,095 21.78%
-
NP to SH 5,505 7,938 6,755 1,589 7,622 9,457 4,095 21.78%
-
Tax Rate 25.88% 18.86% 16.06% 52.24% 13.75% 3.84% 27.78% -
Total Cost 46,087 46,999 47,558 53,374 46,242 45,165 49,923 -5.18%
-
Net Worth 315,659 317,914 309,646 303,280 303,634 302,882 293,112 5.05%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 2,254 - - 7,525 2,254 - - -
Div Payout % 40.96% - - 473.60% 29.58% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 315,659 317,914 309,646 303,280 303,634 302,882 293,112 5.05%
NOSH 75,157 75,157 75,157 75,255 75,157 75,157 75,157 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 10.67% 14.45% 12.44% 2.89% 14.15% 17.31% 7.58% -
ROE 1.74% 2.50% 2.18% 0.52% 2.51% 3.12% 1.40% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 68.65 73.10 72.27 73.03 71.67 72.68 71.87 -3.00%
EPS 7.32 10.56 8.99 2.11 10.14 12.58 5.45 21.71%
DPS 3.00 0.00 0.00 10.00 3.00 0.00 0.00 -
NAPS 4.20 4.23 4.12 4.03 4.04 4.03 3.90 5.05%
Adjusted Per Share Value based on latest NOSH - 75,255
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 31.20 33.23 32.85 33.24 32.58 33.04 32.67 -3.01%
EPS 3.33 4.80 4.09 0.96 4.61 5.72 2.48 21.68%
DPS 1.36 0.00 0.00 4.55 1.36 0.00 0.00 -
NAPS 1.9091 1.9227 1.8727 1.8342 1.8364 1.8318 1.7727 5.06%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.85 2.90 2.30 2.34 2.35 2.25 2.44 -
P/RPS 4.15 3.97 3.18 3.20 3.28 3.10 3.39 14.42%
P/EPS 38.91 27.46 25.59 110.82 23.17 17.88 44.78 -8.93%
EY 2.57 3.64 3.91 0.90 4.32 5.59 2.23 9.91%
DY 1.05 0.00 0.00 4.27 1.28 0.00 0.00 -
P/NAPS 0.68 0.69 0.56 0.58 0.58 0.56 0.63 5.21%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 28/08/13 02/05/13 26/02/13 20/11/12 02/08/12 03/05/12 -
Price 3.05 2.73 2.45 2.36 2.33 2.33 2.40 -
P/RPS 4.44 3.73 3.39 3.23 3.25 3.21 3.34 20.87%
P/EPS 41.64 25.85 27.26 111.77 22.98 18.52 44.05 -3.67%
EY 2.40 3.87 3.67 0.89 4.35 5.40 2.27 3.77%
DY 0.98 0.00 0.00 4.24 1.29 0.00 0.00 -
P/NAPS 0.73 0.65 0.59 0.59 0.58 0.58 0.62 11.49%

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