Highlights

[NHFATT] QoQ Annualized Quarter Result on 2014-12-31 [#4]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -14.80%    YoY -     -40.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 204,038 199,716 192,796 200,596 204,008 205,514 183,804 7.20%
  QoQ % 2.16% 3.59% -3.89% -1.67% -0.73% 11.81% -
  Horiz. % 111.01% 108.66% 104.89% 109.14% 110.99% 111.81% 100.00%
PBT 28,544 25,022 21,224 17,900 18,525 19,202 13,968 60.97%
  QoQ % 14.08% 17.89% 18.57% -3.38% -3.52% 37.47% -
  Horiz. % 204.35% 179.14% 151.95% 128.15% 132.63% 137.47% 100.00%
Tax -8,861 -5,974 -3,756 -5,926 -4,470 -3,298 -4,048 68.51%
  QoQ % -48.33% -59.05% 36.62% -32.55% -35.56% 18.53% -
  Horiz. % 218.91% 147.58% 92.79% 146.39% 110.44% 81.47% 100.00%
NP 19,682 19,048 17,468 11,974 14,054 15,904 9,920 57.83%
  QoQ % 3.33% 9.05% 45.88% -14.80% -11.63% 60.32% -
  Horiz. % 198.41% 192.02% 176.09% 120.71% 141.68% 160.32% 100.00%
NP to SH 19,682 19,048 17,468 11,974 14,054 15,904 9,920 57.83%
  QoQ % 3.33% 9.05% 45.88% -14.80% -11.63% 60.32% -
  Horiz. % 198.41% 192.02% 176.09% 120.71% 141.68% 160.32% 100.00%
Tax Rate 31.04 % 23.87 % 17.70 % 33.11 % 24.13 % 17.18 % 28.98 % 4.68%
  QoQ % 30.04% 34.86% -46.54% 37.22% 40.45% -40.72% -
  Horiz. % 107.11% 82.37% 61.08% 114.25% 83.26% 59.28% 100.00%
Total Cost 184,356 180,668 175,328 188,622 189,953 189,610 173,884 3.97%
  QoQ % 2.04% 3.05% -7.05% -0.70% 0.18% 9.04% -
  Horiz. % 106.02% 103.90% 100.83% 108.48% 109.24% 109.04% 100.00%
Net Worth 326,181 323,175 319,417 314,907 313,404 317,914 314,907 2.37%
  QoQ % 0.93% 1.18% 1.43% 0.48% -1.42% 0.95% -
  Horiz. % 103.58% 102.63% 101.43% 100.00% 99.52% 100.95% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 3,006 - - 7,515 3,006 - - -
  QoQ % 0.00% 0.00% 0.00% 150.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 250.00% 100.00% - -
Div Payout % 15.27 % - % - % 62.77 % 21.39 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 193.45% 0.00% 0.00% -
  Horiz. % 71.39% 0.00% 0.00% 293.45% 100.00% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 326,181 323,175 319,417 314,907 313,404 317,914 314,907 2.37%
  QoQ % 0.93% 1.18% 1.43% 0.48% -1.42% 0.95% -
  Horiz. % 103.58% 102.63% 101.43% 100.00% 99.52% 100.95% 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 9.65 % 9.54 % 9.06 % 5.97 % 6.89 % 7.74 % 5.40 % 47.21%
  QoQ % 1.15% 5.30% 51.76% -13.35% -10.98% 43.33% -
  Horiz. % 178.70% 176.67% 167.78% 110.56% 127.59% 143.33% 100.00%
ROE 6.03 % 5.89 % 5.47 % 3.80 % 4.48 % 5.00 % 3.15 % 54.11%
  QoQ % 2.38% 7.68% 43.95% -15.18% -10.40% 58.73% -
  Horiz. % 191.43% 186.98% 173.65% 120.63% 142.22% 158.73% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 271.48 265.73 256.52 266.90 271.44 273.45 244.56 7.20%
  QoQ % 2.16% 3.59% -3.89% -1.67% -0.74% 11.81% -
  Horiz. % 111.01% 108.66% 104.89% 109.13% 110.99% 111.81% 100.00%
EPS 26.19 25.34 23.24 15.93 18.71 21.16 13.20 57.83%
  QoQ % 3.35% 9.04% 45.89% -14.86% -11.58% 60.30% -
  Horiz. % 198.41% 191.97% 176.06% 120.68% 141.74% 160.30% 100.00%
DPS 4.00 0.00 0.00 10.00 4.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 150.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 250.00% 100.00% - -
NAPS 4.3400 4.3000 4.2500 4.1900 4.1700 4.2300 4.1900 2.37%
  QoQ % 0.93% 1.18% 1.43% 0.48% -1.42% 0.95% -
  Horiz. % 103.58% 102.63% 101.43% 100.00% 99.52% 100.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 246.81 241.58 233.21 242.64 246.77 248.59 222.33 7.21%
  QoQ % 2.16% 3.59% -3.89% -1.67% -0.73% 11.81% -
  Horiz. % 111.01% 108.66% 104.89% 109.14% 110.99% 111.81% 100.00%
EPS 23.81 23.04 21.13 14.48 17.00 19.24 12.00 57.84%
  QoQ % 3.34% 9.04% 45.93% -14.82% -11.64% 60.33% -
  Horiz. % 198.42% 192.00% 176.08% 120.67% 141.67% 160.33% 100.00%
DPS 3.64 0.00 0.00 9.09 3.64 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 149.73% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 249.73% 100.00% - -
NAPS 3.9455 3.9091 3.8637 3.8091 3.7909 3.8455 3.8091 2.37%
  QoQ % 0.93% 1.18% 1.43% 0.48% -1.42% 0.96% -
  Horiz. % 103.58% 102.63% 101.43% 100.00% 99.52% 100.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.2900 2.4200 2.5000 2.5500 2.7000 2.8000 2.7700 -
P/RPS 0.84 0.91 0.97 0.96 0.99 1.02 1.13 -17.92%
  QoQ % -7.69% -6.19% 1.04% -3.03% -2.94% -9.73% -
  Horiz. % 74.34% 80.53% 85.84% 84.96% 87.61% 90.27% 100.00%
P/EPS 8.74 9.55 10.76 16.01 14.44 13.23 20.99 -44.21%
  QoQ % -8.48% -11.25% -32.79% 10.87% 9.15% -36.97% -
  Horiz. % 41.64% 45.50% 51.26% 76.27% 68.79% 63.03% 100.00%
EY 11.44 10.47 9.30 6.25 6.93 7.56 4.76 79.33%
  QoQ % 9.26% 12.58% 48.80% -9.81% -8.33% 58.82% -
  Horiz. % 240.34% 219.96% 195.38% 131.30% 145.59% 158.82% 100.00%
DY 1.75 0.00 0.00 3.92 1.48 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 164.86% 0.00% 0.00% -
  Horiz. % 118.24% 0.00% 0.00% 264.86% 100.00% - -
P/NAPS 0.53 0.56 0.59 0.61 0.65 0.66 0.66 -13.59%
  QoQ % -5.36% -5.08% -3.28% -6.15% -1.52% 0.00% -
  Horiz. % 80.30% 84.85% 89.39% 92.42% 98.48% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 11/08/15 05/05/15 27/02/15 24/11/14 29/08/14 29/05/14 -
Price 2.7000 2.5000 2.4300 2.5700 2.7500 2.7700 2.8300 -
P/RPS 0.99 0.94 0.95 0.96 1.01 1.01 1.16 -10.02%
  QoQ % 5.32% -1.05% -1.04% -4.95% 0.00% -12.93% -
  Horiz. % 85.34% 81.03% 81.90% 82.76% 87.07% 87.07% 100.00%
P/EPS 10.31 9.86 10.46 16.13 14.71 13.09 21.44 -38.59%
  QoQ % 4.56% -5.74% -35.15% 9.65% 12.38% -38.95% -
  Horiz. % 48.09% 45.99% 48.79% 75.23% 68.61% 61.05% 100.00%
EY 9.70 10.14 9.56 6.20 6.80 7.64 4.66 62.95%
  QoQ % -4.34% 6.07% 54.19% -8.82% -10.99% 63.95% -
  Horiz. % 208.15% 217.60% 205.15% 133.05% 145.92% 163.95% 100.00%
DY 1.48 0.00 0.00 3.89 1.45 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 168.28% 0.00% 0.00% -
  Horiz. % 102.07% 0.00% 0.00% 268.28% 100.00% - -
P/NAPS 0.62 0.58 0.57 0.61 0.66 0.65 0.68 -5.97%
  QoQ % 6.90% 1.75% -6.56% -7.58% 1.54% -4.41% -
  Horiz. % 91.18% 85.29% 83.82% 89.71% 97.06% 95.59% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

359  353  589  1082 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.185+0.015 
 VSOLAR 0.040.00 
 MTRONIC 0.09+0.01 
 ASB 0.145-0.03 
 INIX 0.33+0.03 
 JCY 0.755+0.04 
 KANGER 0.21-0.01 
 SAPNRG 0.1050.00 
 MMAG-WB 0.155+0.02 
 PWORTH 0.030.00 

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