Highlights

[NHFATT] QoQ Annualized Quarter Result on 2015-06-30 [#2]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 11-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     9.05%    YoY -     19.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 218,568 207,226 204,038 199,716 192,796 200,596 204,008 4.70%
  QoQ % 5.47% 1.56% 2.16% 3.59% -3.89% -1.67% -
  Horiz. % 107.14% 101.58% 100.02% 97.90% 94.50% 98.33% 100.00%
PBT 23,884 26,570 28,544 25,022 21,224 17,900 18,525 18.44%
  QoQ % -10.11% -6.92% 14.08% 17.89% 18.57% -3.38% -
  Horiz. % 128.93% 143.43% 154.08% 135.07% 114.57% 96.62% 100.00%
Tax -1,984 -7,320 -8,861 -5,974 -3,756 -5,926 -4,470 -41.79%
  QoQ % 72.90% 17.39% -48.33% -59.05% 36.62% -32.55% -
  Horiz. % 44.38% 163.73% 198.21% 133.63% 84.01% 132.55% 100.00%
NP 21,900 19,250 19,682 19,048 17,468 11,974 14,054 34.37%
  QoQ % 13.77% -2.20% 3.33% 9.05% 45.88% -14.80% -
  Horiz. % 155.82% 136.97% 140.04% 135.53% 124.29% 85.20% 100.00%
NP to SH 21,900 19,250 19,682 19,048 17,468 11,974 14,054 34.37%
  QoQ % 13.77% -2.20% 3.33% 9.05% 45.88% -14.80% -
  Horiz. % 155.82% 136.97% 140.04% 135.53% 124.29% 85.20% 100.00%
Tax Rate 8.31 % 27.55 % 31.04 % 23.87 % 17.70 % 33.11 % 24.13 % -50.84%
  QoQ % -69.84% -11.24% 30.04% 34.86% -46.54% 37.22% -
  Horiz. % 34.44% 114.17% 128.64% 98.92% 73.35% 137.22% 100.00%
Total Cost 196,668 187,976 184,356 180,668 175,328 188,622 189,953 2.34%
  QoQ % 4.62% 1.96% 2.04% 3.05% -7.05% -0.70% -
  Horiz. % 103.53% 98.96% 97.05% 95.11% 92.30% 99.30% 100.00%
Net Worth 333,697 329,939 326,181 323,175 319,417 314,907 313,404 4.27%
  QoQ % 1.14% 1.15% 0.93% 1.18% 1.43% 0.48% -
  Horiz. % 106.47% 105.28% 104.08% 103.12% 101.92% 100.48% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 8,267 3,006 - - 7,515 3,006 -
  QoQ % 0.00% 175.00% 0.00% 0.00% 0.00% 150.00% -
  Horiz. % 0.00% 275.00% 100.00% 0.00% 0.00% 250.00% 100.00%
Div Payout % - % 42.95 % 15.27 % - % - % 62.77 % 21.39 % -
  QoQ % 0.00% 181.27% 0.00% 0.00% 0.00% 193.45% -
  Horiz. % 0.00% 200.79% 71.39% 0.00% 0.00% 293.45% 100.00%
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 333,697 329,939 326,181 323,175 319,417 314,907 313,404 4.27%
  QoQ % 1.14% 1.15% 0.93% 1.18% 1.43% 0.48% -
  Horiz. % 106.47% 105.28% 104.08% 103.12% 101.92% 100.48% 100.00%
NOSH 75,157 75,157 75,157 75,157 75,157 75,157 75,157 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 10.02 % 9.29 % 9.65 % 9.54 % 9.06 % 5.97 % 6.89 % 28.33%
  QoQ % 7.86% -3.73% 1.15% 5.30% 51.76% -13.35% -
  Horiz. % 145.43% 134.83% 140.06% 138.46% 131.49% 86.65% 100.00%
ROE 6.56 % 5.83 % 6.03 % 5.89 % 5.47 % 3.80 % 4.48 % 28.92%
  QoQ % 12.52% -3.32% 2.38% 7.68% 43.95% -15.18% -
  Horiz. % 146.43% 130.13% 134.60% 131.47% 122.10% 84.82% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 290.82 275.72 271.48 265.73 256.52 266.90 271.44 4.70%
  QoQ % 5.48% 1.56% 2.16% 3.59% -3.89% -1.67% -
  Horiz. % 107.14% 101.58% 100.01% 97.90% 94.50% 98.33% 100.00%
EPS 29.12 25.61 26.19 25.34 23.24 15.93 18.71 34.26%
  QoQ % 13.71% -2.21% 3.35% 9.04% 45.89% -14.86% -
  Horiz. % 155.64% 136.88% 139.98% 135.44% 124.21% 85.14% 100.00%
DPS 0.00 11.00 4.00 0.00 0.00 10.00 4.00 -
  QoQ % 0.00% 175.00% 0.00% 0.00% 0.00% 150.00% -
  Horiz. % 0.00% 275.00% 100.00% 0.00% 0.00% 250.00% 100.00%
NAPS 4.4400 4.3900 4.3400 4.3000 4.2500 4.1900 4.1700 4.27%
  QoQ % 1.14% 1.15% 0.93% 1.18% 1.43% 0.48% -
  Horiz. % 106.47% 105.28% 104.08% 103.12% 101.92% 100.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 264.38 250.66 246.81 241.58 233.21 242.64 246.77 4.70%
  QoQ % 5.47% 1.56% 2.16% 3.59% -3.89% -1.67% -
  Horiz. % 107.14% 101.58% 100.02% 97.90% 94.51% 98.33% 100.00%
EPS 26.49 23.28 23.81 23.04 21.13 14.48 17.00 34.37%
  QoQ % 13.79% -2.23% 3.34% 9.04% 45.93% -14.82% -
  Horiz. % 155.82% 136.94% 140.06% 135.53% 124.29% 85.18% 100.00%
DPS 0.00 10.00 3.64 0.00 0.00 9.09 3.64 -
  QoQ % 0.00% 174.73% 0.00% 0.00% 0.00% 149.73% -
  Horiz. % 0.00% 274.73% 100.00% 0.00% 0.00% 249.73% 100.00%
NAPS 4.0364 3.9909 3.9455 3.9091 3.8637 3.8091 3.7909 4.27%
  QoQ % 1.14% 1.15% 0.93% 1.18% 1.43% 0.48% -
  Horiz. % 106.48% 105.28% 104.08% 103.12% 101.92% 100.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.6000 2.8000 2.2900 2.4200 2.5000 2.5500 2.7000 -
P/RPS 0.89 1.02 0.84 0.91 0.97 0.96 0.99 -6.85%
  QoQ % -12.75% 21.43% -7.69% -6.19% 1.04% -3.03% -
  Horiz. % 89.90% 103.03% 84.85% 91.92% 97.98% 96.97% 100.00%
P/EPS 8.92 10.93 8.74 9.55 10.76 16.01 14.44 -27.45%
  QoQ % -18.39% 25.06% -8.48% -11.25% -32.79% 10.87% -
  Horiz. % 61.77% 75.69% 60.53% 66.14% 74.52% 110.87% 100.00%
EY 11.21 9.15 11.44 10.47 9.30 6.25 6.93 37.76%
  QoQ % 22.51% -20.02% 9.26% 12.58% 48.80% -9.81% -
  Horiz. % 161.76% 132.03% 165.08% 151.08% 134.20% 90.19% 100.00%
DY 0.00 3.93 1.75 0.00 0.00 3.92 1.48 -
  QoQ % 0.00% 124.57% 0.00% 0.00% 0.00% 164.86% -
  Horiz. % 0.00% 265.54% 118.24% 0.00% 0.00% 264.86% 100.00%
P/NAPS 0.59 0.64 0.53 0.56 0.59 0.61 0.65 -6.25%
  QoQ % -7.81% 20.75% -5.36% -5.08% -3.28% -6.15% -
  Horiz. % 90.77% 98.46% 81.54% 86.15% 90.77% 93.85% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 24/05/16 23/02/16 24/11/15 11/08/15 05/05/15 27/02/15 24/11/14 -
Price 2.7500 2.7000 2.7000 2.5000 2.4300 2.5700 2.7500 -
P/RPS 0.95 0.98 0.99 0.94 0.95 0.96 1.01 -4.00%
  QoQ % -3.06% -1.01% 5.32% -1.05% -1.04% -4.95% -
  Horiz. % 94.06% 97.03% 98.02% 93.07% 94.06% 95.05% 100.00%
P/EPS 9.44 10.54 10.31 9.86 10.46 16.13 14.71 -25.58%
  QoQ % -10.44% 2.23% 4.56% -5.74% -35.15% 9.65% -
  Horiz. % 64.17% 71.65% 70.09% 67.03% 71.11% 109.65% 100.00%
EY 10.60 9.49 9.70 10.14 9.56 6.20 6.80 34.40%
  QoQ % 11.70% -2.16% -4.34% 6.07% 54.19% -8.82% -
  Horiz. % 155.88% 139.56% 142.65% 149.12% 140.59% 91.18% 100.00%
DY 0.00 4.07 1.48 0.00 0.00 3.89 1.45 -
  QoQ % 0.00% 175.00% 0.00% 0.00% 0.00% 168.28% -
  Horiz. % 0.00% 280.69% 102.07% 0.00% 0.00% 268.28% 100.00%
P/NAPS 0.62 0.62 0.62 0.58 0.57 0.61 0.66 -4.08%
  QoQ % 0.00% 0.00% 6.90% 1.75% -6.56% -7.58% -
  Horiz. % 93.94% 93.94% 93.94% 87.88% 86.36% 92.42% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers