Highlights

[NHFATT] QoQ Annualized Quarter Result on 2016-06-30 [#2]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 29-Jul-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     28.66%    YoY -     47.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 249,892 231,894 225,441 229,204 218,568 207,226 204,038 14.46%
  QoQ % 7.76% 2.86% -1.64% 4.87% 5.47% 1.56% -
  Horiz. % 122.47% 113.65% 110.49% 112.33% 107.12% 101.56% 100.00%
PBT 34,440 36,810 31,609 31,780 23,884 26,570 28,544 13.32%
  QoQ % -6.44% 16.45% -0.54% 33.06% -10.11% -6.92% -
  Horiz. % 120.66% 128.96% 110.74% 111.34% 83.67% 93.08% 100.00%
Tax -4,956 -6,820 -4,277 -3,604 -1,984 -7,320 -8,861 -32.09%
  QoQ % 27.33% -59.45% -18.68% -81.65% 72.90% 17.39% -
  Horiz. % 55.93% 76.96% 48.27% 40.67% 22.39% 82.61% 100.00%
NP 29,484 29,990 27,332 28,176 21,900 19,250 19,682 30.89%
  QoQ % -1.69% 9.72% -3.00% 28.66% 13.77% -2.20% -
  Horiz. % 149.80% 152.37% 138.86% 143.15% 111.27% 97.80% 100.00%
NP to SH 29,484 29,990 27,332 28,176 21,900 19,250 19,682 30.89%
  QoQ % -1.69% 9.72% -3.00% 28.66% 13.77% -2.20% -
  Horiz. % 149.80% 152.37% 138.86% 143.15% 111.27% 97.80% 100.00%
Tax Rate 14.39 % 18.53 % 13.53 % 11.34 % 8.31 % 27.55 % 31.04 % -40.07%
  QoQ % -22.34% 36.95% 19.31% 36.46% -69.84% -11.24% -
  Horiz. % 46.36% 59.70% 43.59% 36.53% 26.77% 88.76% 100.00%
Total Cost 220,408 201,904 198,109 201,028 196,668 187,976 184,356 12.63%
  QoQ % 9.16% 1.92% -1.45% 2.22% 4.62% 1.96% -
  Horiz. % 119.56% 109.52% 107.46% 109.04% 106.68% 101.96% 100.00%
Net Worth 379,542 372,778 366,766 341,964 333,697 329,939 326,181 10.62%
  QoQ % 1.81% 1.64% 7.25% 2.48% 1.14% 1.15% -
  Horiz. % 116.36% 114.29% 112.44% 104.84% 102.30% 101.15% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 10,521 3,006 - - 8,267 3,006 -
  QoQ % 0.00% 250.00% 0.00% 0.00% 0.00% 175.00% -
  Horiz. % 0.00% 350.00% 100.00% 0.00% 0.00% 275.00% 100.00%
Div Payout % - % 35.08 % 11.00 % - % - % 42.95 % 15.27 % -
  QoQ % 0.00% 218.91% 0.00% 0.00% 0.00% 181.27% -
  Horiz. % 0.00% 229.73% 72.04% 0.00% 0.00% 281.27% 100.00%
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 379,542 372,778 366,766 341,964 333,697 329,939 326,181 10.62%
  QoQ % 1.81% 1.64% 7.25% 2.48% 1.14% 1.15% -
  Horiz. % 116.36% 114.29% 112.44% 104.84% 102.30% 101.15% 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 11.80 % 12.93 % 12.12 % 12.29 % 10.02 % 9.29 % 9.65 % 14.34%
  QoQ % -8.74% 6.68% -1.38% 22.65% 7.86% -3.73% -
  Horiz. % 122.28% 133.99% 125.60% 127.36% 103.83% 96.27% 100.00%
ROE 7.77 % 8.04 % 7.45 % 8.24 % 6.56 % 5.83 % 6.03 % 18.40%
  QoQ % -3.36% 7.92% -9.59% 25.61% 12.52% -3.32% -
  Horiz. % 128.86% 133.33% 123.55% 136.65% 108.79% 96.68% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 332.49 308.55 299.96 304.97 290.82 275.72 271.48 14.46%
  QoQ % 7.76% 2.86% -1.64% 4.87% 5.48% 1.56% -
  Horiz. % 122.47% 113.65% 110.49% 112.34% 107.12% 101.56% 100.00%
EPS 39.24 39.90 36.36 37.48 29.12 25.61 26.19 30.90%
  QoQ % -1.65% 9.74% -2.99% 28.71% 13.71% -2.21% -
  Horiz. % 149.83% 152.35% 138.83% 143.11% 111.19% 97.79% 100.00%
DPS 0.00 14.00 4.00 0.00 0.00 11.00 4.00 -
  QoQ % 0.00% 250.00% 0.00% 0.00% 0.00% 175.00% -
  Horiz. % 0.00% 350.00% 100.00% 0.00% 0.00% 275.00% 100.00%
NAPS 5.0500 4.9600 4.8800 4.5500 4.4400 4.3900 4.3400 10.62%
  QoQ % 1.81% 1.64% 7.25% 2.48% 1.14% 1.15% -
  Horiz. % 116.36% 114.29% 112.44% 104.84% 102.30% 101.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 302.27 280.50 272.69 277.25 264.38 250.66 246.81 14.45%
  QoQ % 7.76% 2.86% -1.64% 4.87% 5.47% 1.56% -
  Horiz. % 122.47% 113.65% 110.49% 112.33% 107.12% 101.56% 100.00%
EPS 35.66 36.28 33.06 34.08 26.49 23.28 23.81 30.87%
  QoQ % -1.71% 9.74% -2.99% 28.65% 13.79% -2.23% -
  Horiz. % 149.77% 152.37% 138.85% 143.13% 111.26% 97.77% 100.00%
DPS 0.00 12.73 3.64 0.00 0.00 10.00 3.64 -
  QoQ % 0.00% 249.73% 0.00% 0.00% 0.00% 174.73% -
  Horiz. % 0.00% 349.73% 100.00% 0.00% 0.00% 274.73% 100.00%
NAPS 4.5909 4.5091 4.4364 4.1364 4.0364 3.9909 3.9455 10.62%
  QoQ % 1.81% 1.64% 7.25% 2.48% 1.14% 1.15% -
  Horiz. % 116.36% 114.28% 112.44% 104.84% 102.30% 101.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 3.8000 3.2400 3.1400 2.7600 2.6000 2.8000 2.2900 -
P/RPS 1.14 1.05 1.05 0.91 0.89 1.02 0.84 22.56%
  QoQ % 8.57% 0.00% 15.38% 2.25% -12.75% 21.43% -
  Horiz. % 135.71% 125.00% 125.00% 108.33% 105.95% 121.43% 100.00%
P/EPS 9.69 8.12 8.63 7.36 8.92 10.93 8.74 7.11%
  QoQ % 19.33% -5.91% 17.26% -17.49% -18.39% 25.06% -
  Horiz. % 110.87% 92.91% 98.74% 84.21% 102.06% 125.06% 100.00%
EY 10.32 12.32 11.58 13.58 11.21 9.15 11.44 -6.63%
  QoQ % -16.23% 6.39% -14.73% 21.14% 22.51% -20.02% -
  Horiz. % 90.21% 107.69% 101.22% 118.71% 97.99% 79.98% 100.00%
DY 0.00 4.32 1.27 0.00 0.00 3.93 1.75 -
  QoQ % 0.00% 240.16% 0.00% 0.00% 0.00% 124.57% -
  Horiz. % 0.00% 246.86% 72.57% 0.00% 0.00% 224.57% 100.00%
P/NAPS 0.75 0.65 0.64 0.61 0.59 0.64 0.53 26.02%
  QoQ % 15.38% 1.56% 4.92% 3.39% -7.81% 20.75% -
  Horiz. % 141.51% 122.64% 120.75% 115.09% 111.32% 120.75% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 16/05/17 27/02/17 07/11/16 29/07/16 24/05/16 23/02/16 24/11/15 -
Price 4.0900 3.5000 3.2000 2.8000 2.7500 2.7000 2.7000 -
P/RPS 1.23 1.13 1.07 0.92 0.95 0.98 0.99 15.56%
  QoQ % 8.85% 5.61% 16.30% -3.16% -3.06% -1.01% -
  Horiz. % 124.24% 114.14% 108.08% 92.93% 95.96% 98.99% 100.00%
P/EPS 10.43 8.77 8.80 7.47 9.44 10.54 10.31 0.77%
  QoQ % 18.93% -0.34% 17.80% -20.87% -10.44% 2.23% -
  Horiz. % 101.16% 85.06% 85.35% 72.45% 91.56% 102.23% 100.00%
EY 9.59 11.40 11.36 13.39 10.60 9.49 9.70 -0.76%
  QoQ % -15.88% 0.35% -15.16% 26.32% 11.70% -2.16% -
  Horiz. % 98.87% 117.53% 117.11% 138.04% 109.28% 97.84% 100.00%
DY 0.00 4.00 1.25 0.00 0.00 4.07 1.48 -
  QoQ % 0.00% 220.00% 0.00% 0.00% 0.00% 175.00% -
  Horiz. % 0.00% 270.27% 84.46% 0.00% 0.00% 275.00% 100.00%
P/NAPS 0.81 0.71 0.66 0.62 0.62 0.62 0.62 19.49%
  QoQ % 14.08% 7.58% 6.45% 0.00% 0.00% 0.00% -
  Horiz. % 130.65% 114.52% 106.45% 100.00% 100.00% 100.00% 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.
 


 

141  125  430  1607 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.115+0.015 
 ARMADA 0.535+0.005 
 ALAM-WA 0.06+0.01 
 HSI-H8F 0.285+0.035 
 SAPNRG 0.2950.00 
 HSI-C7F 0.23-0.04 
 FPGROUP 0.56+0.015 
 MTAG 0.585+0.015 
 HSI-C7J 0.13-0.015 
 K1 0.235+0.01 

TOP ARTICLES

1. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Malaysia Stock Analysis Report – RCECAP (9296) Louis Yap Investment
6. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
7. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
8. [转贴] [Facebook live video:浅谈Seacera group bhd (Seacera)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers