Highlights

[NHFATT] QoQ Annualized Quarter Result on 2015-09-30 [#3]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 24-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     3.33%    YoY -     40.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 229,204 218,568 207,226 204,038 199,716 192,796 200,596 9.30%
  QoQ % 4.87% 5.47% 1.56% 2.16% 3.59% -3.89% -
  Horiz. % 114.26% 108.96% 103.31% 101.72% 99.56% 96.11% 100.00%
PBT 31,780 23,884 26,570 28,544 25,022 21,224 17,900 46.67%
  QoQ % 33.06% -10.11% -6.92% 14.08% 17.89% 18.57% -
  Horiz. % 177.54% 133.43% 148.44% 159.46% 139.79% 118.57% 100.00%
Tax -3,604 -1,984 -7,320 -8,861 -5,974 -3,756 -5,926 -28.24%
  QoQ % -81.65% 72.90% 17.39% -48.33% -59.05% 36.62% -
  Horiz. % 60.82% 33.48% 123.52% 149.53% 100.81% 63.38% 100.00%
NP 28,176 21,900 19,250 19,682 19,048 17,468 11,974 77.01%
  QoQ % 28.66% 13.77% -2.20% 3.33% 9.05% 45.88% -
  Horiz. % 235.31% 182.90% 160.76% 164.38% 159.08% 145.88% 100.00%
NP to SH 28,176 21,900 19,250 19,682 19,048 17,468 11,974 77.01%
  QoQ % 28.66% 13.77% -2.20% 3.33% 9.05% 45.88% -
  Horiz. % 235.31% 182.90% 160.76% 164.38% 159.08% 145.88% 100.00%
Tax Rate 11.34 % 8.31 % 27.55 % 31.04 % 23.87 % 17.70 % 33.11 % -51.08%
  QoQ % 36.46% -69.84% -11.24% 30.04% 34.86% -46.54% -
  Horiz. % 34.25% 25.10% 83.21% 93.75% 72.09% 53.46% 100.00%
Total Cost 201,028 196,668 187,976 184,356 180,668 175,328 188,622 4.34%
  QoQ % 2.22% 4.62% 1.96% 2.04% 3.05% -7.05% -
  Horiz. % 106.58% 104.27% 99.66% 97.74% 95.78% 92.95% 100.00%
Net Worth 341,964 333,697 329,939 326,181 323,175 319,417 314,907 5.65%
  QoQ % 2.48% 1.14% 1.15% 0.93% 1.18% 1.43% -
  Horiz. % 108.59% 105.97% 104.77% 103.58% 102.63% 101.43% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 8,267 3,006 - - 7,515 -
  QoQ % 0.00% 0.00% 175.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 110.00% 40.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 42.95 % 15.27 % - % - % 62.77 % -
  QoQ % 0.00% 0.00% 181.27% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 68.42% 24.33% 0.00% 0.00% 100.00%
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 341,964 333,697 329,939 326,181 323,175 319,417 314,907 5.65%
  QoQ % 2.48% 1.14% 1.15% 0.93% 1.18% 1.43% -
  Horiz. % 108.59% 105.97% 104.77% 103.58% 102.63% 101.43% 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 12.29 % 10.02 % 9.29 % 9.65 % 9.54 % 9.06 % 5.97 % 61.90%
  QoQ % 22.65% 7.86% -3.73% 1.15% 5.30% 51.76% -
  Horiz. % 205.86% 167.84% 155.61% 161.64% 159.80% 151.76% 100.00%
ROE 8.24 % 6.56 % 5.83 % 6.03 % 5.89 % 5.47 % 3.80 % 67.61%
  QoQ % 25.61% 12.52% -3.32% 2.38% 7.68% 43.95% -
  Horiz. % 216.84% 172.63% 153.42% 158.68% 155.00% 143.95% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 304.97 290.82 275.72 271.48 265.73 256.52 266.90 9.31%
  QoQ % 4.87% 5.48% 1.56% 2.16% 3.59% -3.89% -
  Horiz. % 114.26% 108.96% 103.30% 101.72% 99.56% 96.11% 100.00%
EPS 37.48 29.12 25.61 26.19 25.34 23.24 15.93 76.99%
  QoQ % 28.71% 13.71% -2.21% 3.35% 9.04% 45.89% -
  Horiz. % 235.28% 182.80% 160.77% 164.41% 159.07% 145.89% 100.00%
DPS 0.00 0.00 11.00 4.00 0.00 0.00 10.00 -
  QoQ % 0.00% 0.00% 175.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 110.00% 40.00% 0.00% 0.00% 100.00%
NAPS 4.5500 4.4400 4.3900 4.3400 4.3000 4.2500 4.1900 5.65%
  QoQ % 2.48% 1.14% 1.15% 0.93% 1.18% 1.43% -
  Horiz. % 108.59% 105.97% 104.77% 103.58% 102.63% 101.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 277.25 264.38 250.66 246.81 241.58 233.21 242.64 9.31%
  QoQ % 4.87% 5.47% 1.56% 2.16% 3.59% -3.89% -
  Horiz. % 114.26% 108.96% 103.31% 101.72% 99.56% 96.11% 100.00%
EPS 34.08 26.49 23.28 23.81 23.04 21.13 14.48 77.03%
  QoQ % 28.65% 13.79% -2.23% 3.34% 9.04% 45.93% -
  Horiz. % 235.36% 182.94% 160.77% 164.43% 159.12% 145.93% 100.00%
DPS 0.00 0.00 10.00 3.64 0.00 0.00 9.09 -
  QoQ % 0.00% 0.00% 174.73% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 110.01% 40.04% 0.00% 0.00% 100.00%
NAPS 4.1364 4.0364 3.9909 3.9455 3.9091 3.8637 3.8091 5.65%
  QoQ % 2.48% 1.14% 1.15% 0.93% 1.18% 1.43% -
  Horiz. % 108.59% 105.97% 104.77% 103.58% 102.63% 101.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.7600 2.6000 2.8000 2.2900 2.4200 2.5000 2.5500 -
P/RPS 0.91 0.89 1.02 0.84 0.91 0.97 0.96 -3.51%
  QoQ % 2.25% -12.75% 21.43% -7.69% -6.19% 1.04% -
  Horiz. % 94.79% 92.71% 106.25% 87.50% 94.79% 101.04% 100.00%
P/EPS 7.36 8.92 10.93 8.74 9.55 10.76 16.01 -40.46%
  QoQ % -17.49% -18.39% 25.06% -8.48% -11.25% -32.79% -
  Horiz. % 45.97% 55.72% 68.27% 54.59% 59.65% 67.21% 100.00%
EY 13.58 11.21 9.15 11.44 10.47 9.30 6.25 67.84%
  QoQ % 21.14% 22.51% -20.02% 9.26% 12.58% 48.80% -
  Horiz. % 217.28% 179.36% 146.40% 183.04% 167.52% 148.80% 100.00%
DY 0.00 0.00 3.93 1.75 0.00 0.00 3.92 -
  QoQ % 0.00% 0.00% 124.57% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.26% 44.64% 0.00% 0.00% 100.00%
P/NAPS 0.61 0.59 0.64 0.53 0.56 0.59 0.61 -
  QoQ % 3.39% -7.81% 20.75% -5.36% -5.08% -3.28% -
  Horiz. % 100.00% 96.72% 104.92% 86.89% 91.80% 96.72% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/07/16 24/05/16 23/02/16 24/11/15 11/08/15 05/05/15 27/02/15 -
Price 2.8000 2.7500 2.7000 2.7000 2.5000 2.4300 2.5700 -
P/RPS 0.92 0.95 0.98 0.99 0.94 0.95 0.96 -2.80%
  QoQ % -3.16% -3.06% -1.01% 5.32% -1.05% -1.04% -
  Horiz. % 95.83% 98.96% 102.08% 103.12% 97.92% 98.96% 100.00%
P/EPS 7.47 9.44 10.54 10.31 9.86 10.46 16.13 -40.17%
  QoQ % -20.87% -10.44% 2.23% 4.56% -5.74% -35.15% -
  Horiz. % 46.31% 58.52% 65.34% 63.92% 61.13% 64.85% 100.00%
EY 13.39 10.60 9.49 9.70 10.14 9.56 6.20 67.16%
  QoQ % 26.32% 11.70% -2.16% -4.34% 6.07% 54.19% -
  Horiz. % 215.97% 170.97% 153.06% 156.45% 163.55% 154.19% 100.00%
DY 0.00 0.00 4.07 1.48 0.00 0.00 3.89 -
  QoQ % 0.00% 0.00% 175.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 104.63% 38.05% 0.00% 0.00% 100.00%
P/NAPS 0.62 0.62 0.62 0.62 0.58 0.57 0.61 1.09%
  QoQ % 0.00% 0.00% 0.00% 6.90% 1.75% -6.56% -
  Horiz. % 101.64% 101.64% 101.64% 101.64% 95.08% 93.44% 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 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers