Highlights

[NHFATT] QoQ Annualized Quarter Result on 2016-09-30 [#3]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 07-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -3.00%    YoY -     38.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 248,268 249,892 231,894 225,441 229,204 218,568 207,226 12.81%
  QoQ % -0.65% 7.76% 2.86% -1.64% 4.87% 5.47% -
  Horiz. % 119.81% 120.59% 111.90% 108.79% 110.61% 105.47% 100.00%
PBT 23,084 34,440 36,810 31,609 31,780 23,884 26,570 -8.96%
  QoQ % -32.97% -6.44% 16.45% -0.54% 33.06% -10.11% -
  Horiz. % 86.88% 129.62% 138.54% 118.97% 119.61% 89.89% 100.00%
Tax -3,278 -4,956 -6,820 -4,277 -3,604 -1,984 -7,320 -41.50%
  QoQ % 33.86% 27.33% -59.45% -18.68% -81.65% 72.90% -
  Horiz. % 44.78% 67.70% 93.17% 58.43% 49.23% 27.10% 100.00%
NP 19,806 29,484 29,990 27,332 28,176 21,900 19,250 1.92%
  QoQ % -32.82% -1.69% 9.72% -3.00% 28.66% 13.77% -
  Horiz. % 102.89% 153.16% 155.79% 141.98% 146.37% 113.77% 100.00%
NP to SH 19,806 29,484 29,990 27,332 28,176 21,900 19,250 1.92%
  QoQ % -32.82% -1.69% 9.72% -3.00% 28.66% 13.77% -
  Horiz. % 102.89% 153.16% 155.79% 141.98% 146.37% 113.77% 100.00%
Tax Rate 14.20 % 14.39 % 18.53 % 13.53 % 11.34 % 8.31 % 27.55 % -35.74%
  QoQ % -1.32% -22.34% 36.95% 19.31% 36.46% -69.84% -
  Horiz. % 51.54% 52.23% 67.26% 49.11% 41.16% 30.16% 100.00%
Total Cost 228,462 220,408 201,904 198,109 201,028 196,668 187,976 13.90%
  QoQ % 3.65% 9.16% 1.92% -1.45% 2.22% 4.62% -
  Horiz. % 121.54% 117.25% 107.41% 105.39% 106.94% 104.62% 100.00%
Net Worth 382,549 379,542 372,778 366,766 341,964 333,697 329,939 10.38%
  QoQ % 0.79% 1.81% 1.64% 7.25% 2.48% 1.14% -
  Horiz. % 115.95% 115.03% 112.98% 111.16% 103.64% 101.14% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 10,521 3,006 - - 8,267 -
  QoQ % 0.00% 0.00% 250.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 127.27% 36.36% 0.00% 0.00% 100.00%
Div Payout % - % - % 35.08 % 11.00 % - % - % 42.95 % -
  QoQ % 0.00% 0.00% 218.91% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 81.68% 25.61% 0.00% 0.00% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 382,549 379,542 372,778 366,766 341,964 333,697 329,939 10.38%
  QoQ % 0.79% 1.81% 1.64% 7.25% 2.48% 1.14% -
  Horiz. % 115.95% 115.03% 112.98% 111.16% 103.64% 101.14% 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 7.98 % 11.80 % 12.93 % 12.12 % 12.29 % 10.02 % 9.29 % -9.65%
  QoQ % -32.37% -8.74% 6.68% -1.38% 22.65% 7.86% -
  Horiz. % 85.90% 127.02% 139.18% 130.46% 132.29% 107.86% 100.00%
ROE 5.18 % 7.77 % 8.04 % 7.45 % 8.24 % 6.56 % 5.83 % -7.58%
  QoQ % -33.33% -3.36% 7.92% -9.59% 25.61% 12.52% -
  Horiz. % 88.85% 133.28% 137.91% 127.79% 141.34% 112.52% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 330.33 332.49 308.55 299.96 304.97 290.82 275.72 12.82%
  QoQ % -0.65% 7.76% 2.86% -1.64% 4.87% 5.48% -
  Horiz. % 119.81% 120.59% 111.91% 108.79% 110.61% 105.48% 100.00%
EPS 26.36 39.24 39.90 36.36 37.48 29.12 25.61 1.94%
  QoQ % -32.82% -1.65% 9.74% -2.99% 28.71% 13.71% -
  Horiz. % 102.93% 153.22% 155.80% 141.98% 146.35% 113.71% 100.00%
DPS 0.00 0.00 14.00 4.00 0.00 0.00 11.00 -
  QoQ % 0.00% 0.00% 250.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 127.27% 36.36% 0.00% 0.00% 100.00%
NAPS 5.0900 5.0500 4.9600 4.8800 4.5500 4.4400 4.3900 10.38%
  QoQ % 0.79% 1.81% 1.64% 7.25% 2.48% 1.14% -
  Horiz. % 115.95% 115.03% 112.98% 111.16% 103.64% 101.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 300.30 302.27 280.50 272.69 277.25 264.38 250.66 12.81%
  QoQ % -0.65% 7.76% 2.86% -1.64% 4.87% 5.47% -
  Horiz. % 119.80% 120.59% 111.90% 108.79% 110.61% 105.47% 100.00%
EPS 23.96 35.66 36.28 33.06 34.08 26.49 23.28 1.94%
  QoQ % -32.81% -1.71% 9.74% -2.99% 28.65% 13.79% -
  Horiz. % 102.92% 153.18% 155.84% 142.01% 146.39% 113.79% 100.00%
DPS 0.00 0.00 12.73 3.64 0.00 0.00 10.00 -
  QoQ % 0.00% 0.00% 249.73% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 127.30% 36.40% 0.00% 0.00% 100.00%
NAPS 4.6273 4.5909 4.5091 4.4364 4.1364 4.0364 3.9909 10.38%
  QoQ % 0.79% 1.81% 1.64% 7.25% 2.48% 1.14% -
  Horiz. % 115.95% 115.03% 112.98% 111.16% 103.65% 101.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 4.3300 3.8000 3.2400 3.1400 2.7600 2.6000 2.8000 -
P/RPS 1.31 1.14 1.05 1.05 0.91 0.89 1.02 18.17%
  QoQ % 14.91% 8.57% 0.00% 15.38% 2.25% -12.75% -
  Horiz. % 128.43% 111.76% 102.94% 102.94% 89.22% 87.25% 100.00%
P/EPS 16.43 9.69 8.12 8.63 7.36 8.92 10.93 31.26%
  QoQ % 69.56% 19.33% -5.91% 17.26% -17.49% -18.39% -
  Horiz. % 150.32% 88.66% 74.29% 78.96% 67.34% 81.61% 100.00%
EY 6.09 10.32 12.32 11.58 13.58 11.21 9.15 -23.79%
  QoQ % -40.99% -16.23% 6.39% -14.73% 21.14% 22.51% -
  Horiz. % 66.56% 112.79% 134.64% 126.56% 148.42% 122.51% 100.00%
DY 0.00 0.00 4.32 1.27 0.00 0.00 3.93 -
  QoQ % 0.00% 0.00% 240.16% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 109.92% 32.32% 0.00% 0.00% 100.00%
P/NAPS 0.85 0.75 0.65 0.64 0.61 0.59 0.64 20.85%
  QoQ % 13.33% 15.38% 1.56% 4.92% 3.39% -7.81% -
  Horiz. % 132.81% 117.19% 101.56% 100.00% 95.31% 92.19% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 27/07/17 16/05/17 27/02/17 07/11/16 29/07/16 24/05/16 23/02/16 -
Price 4.3400 4.0900 3.5000 3.2000 2.8000 2.7500 2.7000 -
P/RPS 1.31 1.23 1.13 1.07 0.92 0.95 0.98 21.37%
  QoQ % 6.50% 8.85% 5.61% 16.30% -3.16% -3.06% -
  Horiz. % 133.67% 125.51% 115.31% 109.18% 93.88% 96.94% 100.00%
P/EPS 16.47 10.43 8.77 8.80 7.47 9.44 10.54 34.70%
  QoQ % 57.91% 18.93% -0.34% 17.80% -20.87% -10.44% -
  Horiz. % 156.26% 98.96% 83.21% 83.49% 70.87% 89.56% 100.00%
EY 6.07 9.59 11.40 11.36 13.39 10.60 9.49 -25.78%
  QoQ % -36.70% -15.88% 0.35% -15.16% 26.32% 11.70% -
  Horiz. % 63.96% 101.05% 120.13% 119.70% 141.10% 111.70% 100.00%
DY 0.00 0.00 4.00 1.25 0.00 0.00 4.07 -
  QoQ % 0.00% 0.00% 220.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 98.28% 30.71% 0.00% 0.00% 100.00%
P/NAPS 0.85 0.81 0.71 0.66 0.62 0.62 0.62 23.43%
  QoQ % 4.94% 14.08% 7.58% 6.45% 0.00% 0.00% -
  Horiz. % 137.10% 130.65% 114.52% 106.45% 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.
 


 

191  120  432  1519 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 NEXGRAM 0.010.00 
 KHEESAN 0.515+0.035 
 TDM 0.265+0.02 
 EKOVEST 0.805+0.005 
 RSAWIT 0.295+0.02 
 HSI-C7K 0.255+0.015 
 DOLPHIN 0.145+0.01 
 KNM-WB 0.07-0.015 
 SAPNRG 0.2650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers