[NHFATT] YoY TTM Result on 30-Jun-2010 [#2]

Stock

[NHFATT] NEW HOONG FATT HOLDINGS BHD

Announcement Date

29-Jul-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 8.82%

YoY- 46.01%

Quarter Report

NHFATT Interim Q2 2010.pdf

Latest QR

Upcoming QR

NHFATT's Result

NHFATT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	218,077	211,167	225,123	217,094	178,944	170,431	150,444	6.37%
YoY %	3.27%	-6.20%	3.70%	21.32%	4.99%	13.29%	-	-
Horiz. %	144.96%	140.36%	149.64%	144.30%	118.94%	113.29%	100.00%	-
PBT	29,994	25,409	31,254	28,416	20,135	29,211	27,964	1.17%
YoY %	18.04%	-18.70%	9.99%	41.13%	-31.07%	4.46%	-	-
Horiz. %	107.26%	90.86%	111.77%	101.62%	72.00%	104.46%	100.00%	-
Tax	-6,090	-6,264	-4,277	-3,409	-2,938	-3,650	-1,741	23.18%
YoY %	2.78%	-46.46%	-25.46%	-16.03%	19.51%	-109.65%	-	-
Horiz. %	349.80%	359.79%	245.66%	195.81%	168.75%	209.65%	100.00%	-
NP	23,904	19,145	26,977	25,007	17,197	25,561	26,223	-1.52%
YoY %	24.86%	-29.03%	7.88%	45.41%	-32.72%	-2.52%	-	-
Horiz. %	91.16%	73.01%	102.88%	95.36%	65.58%	97.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,904	19,206	26,588	24,789	16,978	25,561	26,223	-1.52%
YoY %	24.46%	-27.76%	7.26%	46.01%	-33.58%	-2.52%	-	-
Horiz. %	91.16%	73.24%	101.39%	94.53%	64.74%	97.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.30%	24.65%	13.68%	12.00%	14.59%	12.50%	6.23%	-
YoY %	-17.65%	80.19%	14.00%	-17.75%	16.72%	100.64%	-	-
Horiz. %	325.84%	395.67%	219.58%	192.62%	234.19%	200.64%	100.00%	-
Total Cost	194,173	192,022	198,146	192,087	161,747	144,870	124,221	7.72%
YoY %	1.12%	-3.09%	3.15%	18.76%	11.65%	16.62%	-	-
Horiz. %	156.31%	154.58%	159.51%	154.63%	130.21%	116.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	317,914	302,882	256,166	239,805	223,919	214,983	197,594	8.24%
YoY %	4.96%	18.24%	6.82%	7.09%	4.16%	8.80%	-	-
Horiz. %	160.89%	153.29%	129.64%	121.36%	113.32%	108.80%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	9,780	9,013	9,767	9,034	8,275	8,267	10,521	-1.20%
YoY %	8.51%	-7.72%	8.11%	9.17%	0.10%	-21.42%	-	-
Horiz. %	92.96%	85.67%	92.83%	85.87%	78.65%	78.58%	100.00%	-
Div Payout %	40.91%	46.93%	36.74%	36.45%	48.74%	32.34%	40.12%	-
YoY %	-12.83%	27.74%	0.80%	-25.22%	50.71%	-19.39%	-	-
Horiz. %	101.97%	116.97%	91.58%	90.85%	121.49%	80.61%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	317,914	302,882	256,166	239,805	223,919	214,983	197,594	8.24%
YoY %	4.96%	18.24%	6.82%	7.09%	4.16%	8.80%	-	-
Horiz. %	160.89%	153.29%	129.64%	121.36%	113.32%	108.80%	100.00%	-
NOSH	75,157	75,157	75,122	75,174	75,140	75,168	75,131	0.00%
YoY %	0.00%	0.05%	-0.07%	0.05%	-0.04%	0.05%	-	-
Horiz. %	100.03%	100.03%	99.99%	100.06%	100.01%	100.05%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	10.96%	9.07%	11.98%	11.52%	9.61%	15.00%	17.43%	-
YoY %	20.84%	-24.29%	3.99%	19.88%	-35.93%	-13.94%	-	-
Horiz. %	62.88%	52.04%	68.73%	66.09%	55.13%	86.06%	100.00%	-
ROE	7.52%	6.34%	10.38%	10.34%	7.58%	11.89%	13.27%	-
YoY %	18.61%	-38.92%	0.39%	36.41%	-36.25%	-10.40%	-	-
Horiz. %	56.67%	47.78%	78.22%	77.92%	57.12%	89.60%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	290.16	280.97	299.68	288.79	238.14	226.73	200.24	6.37%
YoY %	3.27%	-6.24%	3.77%	21.27%	5.03%	13.23%	-	-
Horiz. %	144.91%	140.32%	149.66%	144.22%	118.93%	113.23%	100.00%	-
EPS	31.81	25.55	35.39	32.98	22.59	34.00	34.90	-1.53%
YoY %	24.50%	-27.80%	7.31%	45.99%	-33.56%	-2.58%	-	-
Horiz. %	91.15%	73.21%	101.40%	94.50%	64.73%	97.42%	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	4.23	4.03	3.41	3.19	2.98	2.86	2.63	8.23%
YoY %	4.96%	18.18%	6.90%	7.05%	4.20%	8.75%	-	-
Horiz. %	160.84%	153.23%	129.66%	121.29%	113.31%	108.75%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 75,174
RPS	131.89	127.71	136.15	131.30	108.23	103.08	90.99	6.37%
YoY %	3.27%	-6.20%	3.69%	21.32%	5.00%	13.29%	-	-
Horiz. %	144.95%	140.36%	149.63%	144.30%	118.95%	113.29%	100.00%	-
EPS	14.46	11.62	16.08	14.99	10.27	15.46	15.86	-1.52%
YoY %	24.44%	-27.74%	7.27%	45.96%	-33.57%	-2.52%	-	-
Horiz. %	91.17%	73.27%	101.39%	94.51%	64.75%	97.48%	100.00%	-
DPS	5.92	5.45	5.91	5.46	5.01	5.00	6.36	-1.18%
YoY %	8.62%	-7.78%	8.24%	8.98%	0.20%	-21.38%	-	-
Horiz. %	93.08%	85.69%	92.92%	85.85%	78.77%	78.62%	100.00%	-
NAPS	1.9227	1.8318	1.5493	1.4503	1.3543	1.3002	1.1951	8.23%
YoY %	4.96%	18.23%	6.83%	7.09%	4.16%	8.79%	-	-
Horiz. %	160.88%	153.28%	129.64%	121.35%	113.32%	108.79%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	2.90	2.25	2.32	2.09	1.71	1.72	1.95	-
P/RPS	1.00	0.80	0.77	0.72	0.72	0.76	0.97	0.50%
YoY %	25.00%	3.90%	6.94%	0.00%	-5.26%	-21.65%	-	-
Horiz. %	103.09%	82.47%	79.38%	74.23%	74.23%	78.35%	100.00%	-
P/EPS	9.12	8.80	6.55	6.34	7.57	5.06	5.59	8.49%
YoY %	3.64%	34.35%	3.31%	-16.25%	49.60%	-9.48%	-	-
Horiz. %	163.15%	157.42%	117.17%	113.42%	135.42%	90.52%	100.00%	-
EY	10.97	11.36	15.26	15.78	13.21	19.77	17.90	-7.82%
YoY %	-3.43%	-25.56%	-3.30%	19.45%	-33.18%	10.45%	-	-
Horiz. %	61.28%	63.46%	85.25%	88.16%	73.80%	110.45%	100.00%	-
DY	4.48	5.33	5.60	5.74	6.43	6.40	7.18	-7.55%
YoY %	-15.95%	-4.82%	-2.44%	-10.73%	0.47%	-10.86%	-	-
Horiz. %	62.40%	74.23%	77.99%	79.94%	89.55%	89.14%	100.00%	-
P/NAPS	0.69	0.56	0.68	0.66	0.57	0.60	0.74	-1.15%
YoY %	23.21%	-17.65%	3.03%	15.79%	-5.00%	-18.92%	-	-
Horiz. %	93.24%	75.68%	91.89%	89.19%	77.03%	81.08%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/13	02/08/12	28/07/11	29/07/10	23/07/09	24/07/08	07/08/07	-
Price	2.73	2.33	2.31	2.29	1.80	1.84	1.80	-
P/RPS	0.94	0.83	0.77	0.79	0.76	0.81	0.90	0.72%
YoY %	13.25%	7.79%	-2.53%	3.95%	-6.17%	-10.00%	-	-
Horiz. %	104.44%	92.22%	85.56%	87.78%	84.44%	90.00%	100.00%	-
P/EPS	8.58	9.12	6.53	6.94	7.97	5.41	5.16	8.83%
YoY %	-5.92%	39.66%	-5.91%	-12.92%	47.32%	4.84%	-	-
Horiz. %	166.28%	176.74%	126.55%	134.50%	154.46%	104.84%	100.00%	-
EY	11.65	10.97	15.32	14.40	12.55	18.48	19.39	-8.13%
YoY %	6.20%	-28.39%	6.39%	14.74%	-32.09%	-4.69%	-	-
Horiz. %	60.08%	56.58%	79.01%	74.27%	64.72%	95.31%	100.00%	-
DY	4.76	5.15	5.63	5.24	6.11	5.98	7.78	-7.85%
YoY %	-7.57%	-8.53%	7.44%	-14.24%	2.17%	-23.14%	-	-
Horiz. %	61.18%	66.20%	72.37%	67.35%	78.53%	76.86%	100.00%	-
P/NAPS	0.65	0.58	0.68	0.72	0.60	0.64	0.68	-0.74%
YoY %	12.07%	-14.71%	-5.56%	20.00%	-6.25%	-5.88%	-	-
Horiz. %	95.59%	85.29%	100.00%	105.88%	88.24%	94.12%	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