[NHFATT] YoY TTM Result on 30-Jun-2013 [#2]

Stock

[NHFATT] NEW HOONG FATT HOLDINGS BHD

Announcement Date

28-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- -5.97%

YoY- 24.46%

Quarter Report

NHFatt-2Q13 Results.pdf

Latest QR

Upcoming QR

NHFATT's Result

NHFATT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	221,970	197,697	204,110	218,077	211,167	225,123	217,094	0.37%
YoY %	12.28%	-3.14%	-6.40%	3.27%	-6.20%	3.70%	-	-
Horiz. %	102.25%	91.07%	94.02%	100.45%	97.27%	103.70%	100.00%	-
PBT	29,949	20,810	19,129	29,994	25,409	31,254	28,416	0.87%
YoY %	43.92%	8.79%	-36.22%	18.04%	-18.70%	9.99%	-	-
Horiz. %	105.39%	73.23%	67.32%	105.55%	89.42%	109.99%	100.00%	-
Tax	-6,135	-7,264	-5,721	-6,090	-6,264	-4,277	-3,409	10.27%
YoY %	15.54%	-26.97%	6.06%	2.78%	-46.46%	-25.46%	-	-
Horiz. %	179.96%	213.08%	167.82%	178.64%	183.75%	125.46%	100.00%	-
NP	23,814	13,546	13,408	23,904	19,145	26,977	25,007	-0.81%
YoY %	75.80%	1.03%	-43.91%	24.86%	-29.03%	7.88%	-	-
Horiz. %	95.23%	54.17%	53.62%	95.59%	76.56%	107.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,814	13,546	13,408	23,904	19,206	26,588	24,789	-0.66%
YoY %	75.80%	1.03%	-43.91%	24.46%	-27.76%	7.26%	-	-
Horiz. %	96.07%	54.65%	54.09%	96.43%	77.48%	107.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.48%	34.91%	29.91%	20.30%	24.65%	13.68%	12.00%	-
YoY %	-41.33%	16.72%	47.34%	-17.65%	80.19%	14.00%	-	-
Horiz. %	170.67%	290.92%	249.25%	169.17%	205.42%	114.00%	100.00%	-
Total Cost	198,156	184,151	190,702	194,173	192,022	198,146	192,087	0.51%
YoY %	7.61%	-3.44%	-1.79%	1.12%	-3.09%	3.15%	-	-
Horiz. %	103.16%	95.87%	99.28%	101.09%	99.97%	103.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	341,964	323,175	317,914	317,914	302,882	256,166	239,805	6.08%
YoY %	5.81%	1.65%	0.00%	4.96%	18.24%	6.82%	-	-
Horiz. %	142.60%	134.77%	132.57%	132.57%	126.30%	106.82%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	8,267	7,515	9,018	9,780	9,013	9,767	9,034	-1.46%
YoY %	10.01%	-16.67%	-7.79%	8.51%	-7.72%	8.11%	-	-
Horiz. %	91.51%	83.19%	99.82%	108.26%	99.77%	108.11%	100.00%	-
Div Payout %	34.72%	55.48%	67.26%	40.91%	46.93%	36.74%	36.45%	-
YoY %	-37.42%	-17.51%	64.41%	-12.83%	27.74%	0.80%	-	-
Horiz. %	95.25%	152.21%	184.53%	112.24%	128.75%	100.80%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	341,964	323,175	317,914	317,914	302,882	256,166	239,805	6.08%
YoY %	5.81%	1.65%	0.00%	4.96%	18.24%	6.82%	-	-
Horiz. %	142.60%	134.77%	132.57%	132.57%	126.30%	106.82%	100.00%	-
NOSH	75,157	75,157	75,157	75,157	75,157	75,122	75,174	-0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.05%	-0.07%	-	-
Horiz. %	99.98%	99.98%	99.98%	99.98%	99.98%	99.93%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	10.73%	6.85%	6.57%	10.96%	9.07%	11.98%	11.52%	-
YoY %	56.64%	4.26%	-40.05%	20.84%	-24.29%	3.99%	-	-
Horiz. %	93.14%	59.46%	57.03%	95.14%	78.73%	103.99%	100.00%	-
ROE	6.96%	4.19%	4.22%	7.52%	6.34%	10.38%	10.34%	-
YoY %	66.11%	-0.71%	-43.88%	18.61%	-38.92%	0.39%	-	-
Horiz. %	67.31%	40.52%	40.81%	72.73%	61.32%	100.39%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	295.34	263.05	271.58	290.16	280.97	299.68	288.79	0.37%
YoY %	12.28%	-3.14%	-6.40%	3.27%	-6.24%	3.77%	-	-
Horiz. %	102.27%	91.09%	94.04%	100.47%	97.29%	103.77%	100.00%	-
EPS	31.69	18.02	17.84	31.81	25.55	35.39	32.98	-0.66%
YoY %	75.86%	1.01%	-43.92%	24.50%	-27.80%	7.31%	-	-
Horiz. %	96.09%	54.64%	54.09%	96.45%	77.47%	107.31%	100.00%	-
DPS	11.00	10.00	12.00	13.00	12.00	13.00	12.00	-1.43%
YoY %	10.00%	-16.67%	-7.69%	8.33%	-7.69%	8.33%	-	-
Horiz. %	91.67%	83.33%	100.00%	108.33%	100.00%	108.33%	100.00%	-
NAPS	4.55	4.30	4.23	4.23	4.03	3.41	3.19	6.09%
YoY %	5.81%	1.65%	0.00%	4.96%	18.18%	6.90%	-	-
Horiz. %	142.63%	134.80%	132.60%	132.60%	126.33%	106.90%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 75,157
RPS	134.25	119.57	123.45	131.89	127.71	136.15	131.30	0.37%
YoY %	12.28%	-3.14%	-6.40%	3.27%	-6.20%	3.69%	-	-
Horiz. %	102.25%	91.07%	94.02%	100.45%	97.27%	103.69%	100.00%	-
EPS	14.40	8.19	8.11	14.46	11.62	16.08	14.99	-0.66%
YoY %	75.82%	0.99%	-43.91%	24.44%	-27.74%	7.27%	-	-
Horiz. %	96.06%	54.64%	54.10%	96.46%	77.52%	107.27%	100.00%	-
DPS	5.00	4.55	5.45	5.92	5.45	5.91	5.46	-1.45%
YoY %	9.89%	-16.51%	-7.94%	8.62%	-7.78%	8.24%	-	-
Horiz. %	91.58%	83.33%	99.82%	108.42%	99.82%	108.24%	100.00%	-
NAPS	2.0682	1.9546	1.9227	1.9227	1.8318	1.5493	1.4503	6.08%
YoY %	5.81%	1.66%	0.00%	4.96%	18.23%	6.83%	-	-
Horiz. %	142.60%	134.77%	132.57%	132.57%	126.30%	106.83%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	2.76	2.42	2.80	2.90	2.25	2.32	2.09	-
P/RPS	0.93	0.92	1.03	1.00	0.80	0.77	0.72	4.35%
YoY %	1.09%	-10.68%	3.00%	25.00%	3.90%	6.94%	-	-
Horiz. %	129.17%	127.78%	143.06%	138.89%	111.11%	106.94%	100.00%	-
P/EPS	8.71	13.43	15.70	9.12	8.80	6.55	6.34	5.43%
YoY %	-35.15%	-14.46%	72.15%	3.64%	34.35%	3.31%	-	-
Horiz. %	137.38%	211.83%	247.63%	143.85%	138.80%	103.31%	100.00%	-
EY	11.48	7.45	6.37	10.97	11.36	15.26	15.78	-5.15%
YoY %	54.09%	16.95%	-41.93%	-3.43%	-25.56%	-3.30%	-	-
Horiz. %	72.75%	47.21%	40.37%	69.52%	71.99%	96.70%	100.00%	-
DY	3.99	4.13	4.29	4.48	5.33	5.60	5.74	-5.87%
YoY %	-3.39%	-3.73%	-4.24%	-15.95%	-4.82%	-2.44%	-	-
Horiz. %	69.51%	71.95%	74.74%	78.05%	92.86%	97.56%	100.00%	-
P/NAPS	0.61	0.56	0.66	0.69	0.56	0.68	0.66	-1.30%
YoY %	8.93%	-15.15%	-4.35%	23.21%	-17.65%	3.03%	-	-
Horiz. %	92.42%	84.85%	100.00%	104.55%	84.85%	103.03%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	29/07/16	11/08/15	29/08/14	28/08/13	02/08/12	28/07/11	29/07/10	-
Price	2.80	2.50	2.77	2.73	2.33	2.31	2.29	-
P/RPS	0.95	0.95	1.02	0.94	0.83	0.77	0.79	3.11%
YoY %	0.00%	-6.86%	8.51%	13.25%	7.79%	-2.53%	-	-
Horiz. %	120.25%	120.25%	129.11%	118.99%	105.06%	97.47%	100.00%	-
P/EPS	8.84	13.87	15.53	8.58	9.12	6.53	6.94	4.11%
YoY %	-36.27%	-10.69%	81.00%	-5.92%	39.66%	-5.91%	-	-
Horiz. %	127.38%	199.86%	223.78%	123.63%	131.41%	94.09%	100.00%	-
EY	11.32	7.21	6.44	11.65	10.97	15.32	14.40	-3.92%
YoY %	57.00%	11.96%	-44.72%	6.20%	-28.39%	6.39%	-	-
Horiz. %	78.61%	50.07%	44.72%	80.90%	76.18%	106.39%	100.00%	-
DY	3.93	4.00	4.33	4.76	5.15	5.63	5.24	-4.67%
YoY %	-1.75%	-7.62%	-9.03%	-7.57%	-8.53%	7.44%	-	-
Horiz. %	75.00%	76.34%	82.63%	90.84%	98.28%	107.44%	100.00%	-
P/NAPS	0.62	0.58	0.65	0.65	0.58	0.68	0.72	-2.45%
YoY %	6.90%	-10.77%	0.00%	12.07%	-14.71%	-5.56%	-	-
Horiz. %	86.11%	80.56%	90.28%	90.28%	80.56%	94.44%	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