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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS