[NHFATT] YoY TTM Result on 30-Sep-2013 [#3]

Stock

[NHFATT] NEW HOONG FATT HOLDINGS BHD

Announcement Date

25-Nov-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Sep-2013 [#3]

Profit Trend

QoQ- -8.86%

YoY- 10.45%

Quarter Report

NHFatt - Interim 2013 Q3.pdf

Latest QR

Upcoming QR

NHFATT's Result

NHFATT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
TTM Result
Revenue	223,278	200,619	202,767	215,805	214,276	219,107	220,059	0.24%
YoY %	11.29%	-1.06%	-6.04%	0.71%	-2.20%	-0.43%	-	-
Horiz. %	101.46%	91.17%	92.14%	98.07%	97.37%	99.57%	100.00%	-
PBT	28,869	25,414	15,995	28,584	26,140	31,954	25,906	1.81%
YoY %	13.59%	58.89%	-44.04%	9.35%	-18.19%	23.35%	-	-
Horiz. %	111.44%	98.10%	61.74%	110.34%	100.90%	123.35%	100.00%	-
Tax	-3,882	-9,219	-5,503	-6,797	-6,414	-4,143	-3,506	1.71%
YoY %	57.89%	-67.53%	19.04%	-5.97%	-54.82%	-18.17%	-	-
Horiz. %	110.72%	262.95%	156.96%	193.87%	182.94%	118.17%	100.00%	-
NP	24,987	16,195	10,492	21,787	19,726	27,811	22,400	1.83%
YoY %	54.29%	54.36%	-51.84%	10.45%	-29.07%	24.16%	-	-
Horiz. %	111.55%	72.30%	46.84%	97.26%	88.06%	124.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,987	16,195	10,492	21,787	19,726	27,601	22,194	1.99%
YoY %	54.29%	54.36%	-51.84%	10.45%	-28.53%	24.36%	-	-
Horiz. %	112.58%	72.97%	47.27%	98.17%	88.88%	124.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.45%	36.28%	34.40%	23.78%	24.54%	12.97%	13.53%	-
YoY %	-62.93%	5.47%	44.66%	-3.10%	89.21%	-4.14%	-	-
Horiz. %	99.41%	268.14%	254.25%	175.76%	181.37%	95.86%	100.00%	-
Total Cost	198,291	184,424	192,275	194,018	194,550	191,296	197,659	0.05%
YoY %	7.52%	-4.08%	-0.90%	-0.27%	1.70%	-3.22%	-	-
Horiz. %	100.32%	93.30%	97.28%	98.16%	98.43%	96.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	366,766	326,181	313,404	315,659	303,634	263,788	245,815	6.88%
YoY %	12.44%	4.08%	-0.71%	3.96%	15.11%	7.31%	-	-
Horiz. %	149.20%	132.69%	127.50%	128.41%	123.52%	107.31%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	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 %	33.09%	46.41%	85.96%	44.89%	45.69%	35.39%	40.71%	-
YoY %	-28.70%	-46.01%	91.49%	-1.75%	29.10%	-13.07%	-	-
Horiz. %	81.28%	114.00%	211.15%	110.27%	112.23%	86.93%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	366,766	326,181	313,404	315,659	303,634	263,788	245,815	6.88%
YoY %	12.44%	4.08%	-0.71%	3.96%	15.11%	7.31%	-	-
Horiz. %	149.20%	132.69%	127.50%	128.41%	123.52%	107.31%	100.00%	-
NOSH	75,157	75,157	75,157	75,157	75,157	75,153	75,172	-0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.01%	-0.03%	-	-
Horiz. %	99.98%	99.98%	99.98%	99.98%	99.98%	99.97%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	11.19%	8.07%	5.17%	10.10%	9.21%	12.69%	10.18%	-
YoY %	38.66%	56.09%	-48.81%	9.66%	-27.42%	24.66%	-	-
Horiz. %	109.92%	79.27%	50.79%	99.21%	90.47%	124.66%	100.00%	-
ROE	6.81%	4.97%	3.35%	6.90%	6.50%	10.46%	9.03%	-
YoY %	37.02%	48.36%	-51.45%	6.15%	-37.86%	15.84%	-	-
Horiz. %	75.42%	55.04%	37.10%	76.41%	71.98%	115.84%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	297.08	266.93	269.79	287.14	285.10	291.55	292.74	0.24%
YoY %	11.30%	-1.06%	-6.04%	0.72%	-2.21%	-0.41%	-	-
Horiz. %	101.48%	91.18%	92.16%	98.09%	97.39%	99.59%	100.00%	-
EPS	33.25	21.55	13.96	28.99	26.25	36.73	29.52	2.00%
YoY %	54.29%	54.37%	-51.85%	10.44%	-28.53%	24.42%	-	-
Horiz. %	112.64%	73.00%	47.29%	98.20%	88.92%	124.42%	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	4.88	4.34	4.17	4.20	4.04	3.51	3.27	6.89%
YoY %	12.44%	4.08%	-0.71%	3.96%	15.10%	7.34%	-	-
Horiz. %	149.24%	132.72%	127.52%	128.44%	123.55%	107.34%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 75,157
RPS	135.04	121.33	122.63	130.52	129.59	132.52	133.09	0.24%
YoY %	11.30%	-1.06%	-6.05%	0.72%	-2.21%	-0.43%	-	-
Horiz. %	101.47%	91.16%	92.14%	98.07%	97.37%	99.57%	100.00%	-
EPS	15.11	9.79	6.35	13.18	11.93	16.69	13.42	1.99%
YoY %	54.34%	54.17%	-51.82%	10.48%	-28.52%	24.37%	-	-
Horiz. %	112.59%	72.95%	47.32%	98.21%	88.90%	124.37%	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	2.2182	1.9727	1.8955	1.9091	1.8364	1.5954	1.4867	6.88%
YoY %	12.44%	4.07%	-0.71%	3.96%	15.11%	7.31%	-	-
Horiz. %	149.20%	132.69%	127.50%	128.41%	123.52%	107.31%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	3.14	2.29	2.70	2.85	2.35	2.20	2.32	-
P/RPS	1.06	0.86	1.00	0.99	0.82	0.75	0.79	5.01%
YoY %	23.26%	-14.00%	1.01%	20.73%	9.33%	-5.06%	-	-
Horiz. %	134.18%	108.86%	126.58%	125.32%	103.80%	94.94%	100.00%	-
P/EPS	9.44	10.63	19.34	9.83	8.95	5.99	7.86	3.09%
YoY %	-11.19%	-45.04%	96.74%	9.83%	49.42%	-23.79%	-	-
Horiz. %	120.10%	135.24%	246.06%	125.06%	113.87%	76.21%	100.00%	-
EY	10.59	9.41	5.17	10.17	11.17	16.69	12.73	-3.01%
YoY %	12.54%	82.01%	-49.16%	-8.95%	-33.07%	31.11%	-	-
Horiz. %	83.19%	73.92%	40.61%	79.89%	87.75%	131.11%	100.00%	-
DY	3.50	4.37	4.44	4.56	5.11	5.91	5.17	-6.28%
YoY %	-19.91%	-1.58%	-2.63%	-10.76%	-13.54%	14.31%	-	-
Horiz. %	67.70%	84.53%	85.88%	88.20%	98.84%	114.31%	100.00%	-
P/NAPS	0.64	0.53	0.65	0.68	0.58	0.63	0.71	-1.71%
YoY %	20.75%	-18.46%	-4.41%	17.24%	-7.94%	-11.27%	-	-
Horiz. %	90.14%	74.65%	91.55%	95.77%	81.69%	88.73%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	07/11/16	24/11/15	24/11/14	25/11/13	20/11/12	10/11/11	28/10/10	-
Price	3.20	2.70	2.75	3.05	2.33	2.29	2.44	-
P/RPS	1.08	1.01	1.02	1.06	0.82	0.79	0.83	4.48%
YoY %	6.93%	-0.98%	-3.77%	29.27%	3.80%	-4.82%	-	-
Horiz. %	130.12%	121.69%	122.89%	127.71%	98.80%	95.18%	100.00%	-
P/EPS	9.63	12.53	19.70	10.52	8.88	6.24	8.26	2.58%
YoY %	-23.14%	-36.40%	87.26%	18.47%	42.31%	-24.46%	-	-
Horiz. %	116.59%	151.69%	238.50%	127.36%	107.51%	75.54%	100.00%	-
EY	10.39	7.98	5.08	9.50	11.26	16.04	12.10	-2.50%
YoY %	30.20%	57.09%	-46.53%	-15.63%	-29.80%	32.56%	-	-
Horiz. %	85.87%	65.95%	41.98%	78.51%	93.06%	132.56%	100.00%	-
DY	3.44	3.70	4.36	4.26	5.15	5.68	4.92	-5.78%
YoY %	-7.03%	-15.14%	2.35%	-17.28%	-9.33%	15.45%	-	-
Horiz. %	69.92%	75.20%	88.62%	86.59%	104.67%	115.45%	100.00%	-
P/NAPS	0.66	0.62	0.66	0.73	0.58	0.65	0.75	-2.10%
YoY %	6.45%	-6.06%	-9.59%	25.86%	-10.77%	-13.33%	-	-
Horiz. %	88.00%	82.67%	88.00%	97.33%	77.33%	86.67%	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