Highlights

[NHFATT] QoQ Annualized Quarter Result on 2016-03-31 [#1]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 24-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     13.77%    YoY -     25.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 231,894 225,441 229,204 218,568 207,226 204,038 199,716 10.42%
  QoQ % 2.86% -1.64% 4.87% 5.47% 1.56% 2.16% -
  Horiz. % 116.11% 112.88% 114.76% 109.44% 103.76% 102.16% 100.00%
PBT 36,810 31,609 31,780 23,884 26,570 28,544 25,022 29.20%
  QoQ % 16.45% -0.54% 33.06% -10.11% -6.92% 14.08% -
  Horiz. % 147.11% 126.33% 127.01% 95.45% 106.19% 114.08% 100.00%
Tax -6,820 -4,277 -3,604 -1,984 -7,320 -8,861 -5,974 9.19%
  QoQ % -59.45% -18.68% -81.65% 72.90% 17.39% -48.33% -
  Horiz. % 114.16% 71.60% 60.33% 33.21% 122.53% 148.33% 100.00%
NP 29,990 27,332 28,176 21,900 19,250 19,682 19,048 35.15%
  QoQ % 9.72% -3.00% 28.66% 13.77% -2.20% 3.33% -
  Horiz. % 157.44% 143.49% 147.92% 114.97% 101.06% 103.33% 100.00%
NP to SH 29,990 27,332 28,176 21,900 19,250 19,682 19,048 35.15%
  QoQ % 9.72% -3.00% 28.66% 13.77% -2.20% 3.33% -
  Horiz. % 157.44% 143.49% 147.92% 114.97% 101.06% 103.33% 100.00%
Tax Rate 18.53 % 13.53 % 11.34 % 8.31 % 27.55 % 31.04 % 23.87 % -15.47%
  QoQ % 36.95% 19.31% 36.46% -69.84% -11.24% 30.04% -
  Horiz. % 77.63% 56.68% 47.51% 34.81% 115.42% 130.04% 100.00%
Total Cost 201,904 198,109 201,028 196,668 187,976 184,356 180,668 7.65%
  QoQ % 1.92% -1.45% 2.22% 4.62% 1.96% 2.04% -
  Horiz. % 111.75% 109.65% 111.27% 108.86% 104.04% 102.04% 100.00%
Net Worth 372,778 366,766 341,964 333,697 329,939 326,181 323,175 9.94%
  QoQ % 1.64% 7.25% 2.48% 1.14% 1.15% 0.93% -
  Horiz. % 115.35% 113.49% 105.81% 103.26% 102.09% 100.93% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 10,521 3,006 - - 8,267 3,006 - -
  QoQ % 250.00% 0.00% 0.00% 0.00% 175.00% 0.00% -
  Horiz. % 350.00% 100.00% 0.00% 0.00% 275.00% 100.00% -
Div Payout % 35.08 % 11.00 % - % - % 42.95 % 15.27 % - % -
  QoQ % 218.91% 0.00% 0.00% 0.00% 181.27% 0.00% -
  Horiz. % 229.73% 72.04% 0.00% 0.00% 281.27% 100.00% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 372,778 366,766 341,964 333,697 329,939 326,181 323,175 9.94%
  QoQ % 1.64% 7.25% 2.48% 1.14% 1.15% 0.93% -
  Horiz. % 115.35% 113.49% 105.81% 103.26% 102.09% 100.93% 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 12.93 % 12.12 % 12.29 % 10.02 % 9.29 % 9.65 % 9.54 % 22.36%
  QoQ % 6.68% -1.38% 22.65% 7.86% -3.73% 1.15% -
  Horiz. % 135.53% 127.04% 128.83% 105.03% 97.38% 101.15% 100.00%
ROE 8.04 % 7.45 % 8.24 % 6.56 % 5.83 % 6.03 % 5.89 % 22.94%
  QoQ % 7.92% -9.59% 25.61% 12.52% -3.32% 2.38% -
  Horiz. % 136.50% 126.49% 139.90% 111.38% 98.98% 102.38% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 308.55 299.96 304.97 290.82 275.72 271.48 265.73 10.42%
  QoQ % 2.86% -1.64% 4.87% 5.48% 1.56% 2.16% -
  Horiz. % 116.11% 112.88% 114.77% 109.44% 103.76% 102.16% 100.00%
EPS 39.90 36.36 37.48 29.12 25.61 26.19 25.34 35.16%
  QoQ % 9.74% -2.99% 28.71% 13.71% -2.21% 3.35% -
  Horiz. % 157.46% 143.49% 147.91% 114.92% 101.07% 103.35% 100.00%
DPS 14.00 4.00 0.00 0.00 11.00 4.00 0.00 -
  QoQ % 250.00% 0.00% 0.00% 0.00% 175.00% 0.00% -
  Horiz. % 350.00% 100.00% 0.00% 0.00% 275.00% 100.00% -
NAPS 4.9600 4.8800 4.5500 4.4400 4.3900 4.3400 4.3000 9.94%
  QoQ % 1.64% 7.25% 2.48% 1.14% 1.15% 0.93% -
  Horiz. % 115.35% 113.49% 105.81% 103.26% 102.09% 100.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 280.50 272.69 277.25 264.38 250.66 246.81 241.58 10.42%
  QoQ % 2.86% -1.64% 4.87% 5.47% 1.56% 2.16% -
  Horiz. % 116.11% 112.88% 114.77% 109.44% 103.76% 102.16% 100.00%
EPS 36.28 33.06 34.08 26.49 23.28 23.81 23.04 35.16%
  QoQ % 9.74% -2.99% 28.65% 13.79% -2.23% 3.34% -
  Horiz. % 157.47% 143.49% 147.92% 114.97% 101.04% 103.34% 100.00%
DPS 12.73 3.64 0.00 0.00 10.00 3.64 0.00 -
  QoQ % 249.73% 0.00% 0.00% 0.00% 174.73% 0.00% -
  Horiz. % 349.73% 100.00% 0.00% 0.00% 274.73% 100.00% -
NAPS 4.5091 4.4364 4.1364 4.0364 3.9909 3.9455 3.9091 9.94%
  QoQ % 1.64% 7.25% 2.48% 1.14% 1.15% 0.93% -
  Horiz. % 115.35% 113.49% 105.81% 103.26% 102.09% 100.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 3.2400 3.1400 2.7600 2.6000 2.8000 2.2900 2.4200 -
P/RPS 1.05 1.05 0.91 0.89 1.02 0.84 0.91 9.96%
  QoQ % 0.00% 15.38% 2.25% -12.75% 21.43% -7.69% -
  Horiz. % 115.38% 115.38% 100.00% 97.80% 112.09% 92.31% 100.00%
P/EPS 8.12 8.63 7.36 8.92 10.93 8.74 9.55 -10.21%
  QoQ % -5.91% 17.26% -17.49% -18.39% 25.06% -8.48% -
  Horiz. % 85.03% 90.37% 77.07% 93.40% 114.45% 91.52% 100.00%
EY 12.32 11.58 13.58 11.21 9.15 11.44 10.47 11.40%
  QoQ % 6.39% -14.73% 21.14% 22.51% -20.02% 9.26% -
  Horiz. % 117.67% 110.60% 129.70% 107.07% 87.39% 109.26% 100.00%
DY 4.32 1.27 0.00 0.00 3.93 1.75 0.00 -
  QoQ % 240.16% 0.00% 0.00% 0.00% 124.57% 0.00% -
  Horiz. % 246.86% 72.57% 0.00% 0.00% 224.57% 100.00% -
P/NAPS 0.65 0.64 0.61 0.59 0.64 0.53 0.56 10.40%
  QoQ % 1.56% 4.92% 3.39% -7.81% 20.75% -5.36% -
  Horiz. % 116.07% 114.29% 108.93% 105.36% 114.29% 94.64% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 07/11/16 29/07/16 24/05/16 23/02/16 24/11/15 11/08/15 -
Price 3.5000 3.2000 2.8000 2.7500 2.7000 2.7000 2.5000 -
P/RPS 1.13 1.07 0.92 0.95 0.98 0.99 0.94 12.99%
  QoQ % 5.61% 16.30% -3.16% -3.06% -1.01% 5.32% -
  Horiz. % 120.21% 113.83% 97.87% 101.06% 104.26% 105.32% 100.00%
P/EPS 8.77 8.80 7.47 9.44 10.54 10.31 9.86 -7.48%
  QoQ % -0.34% 17.80% -20.87% -10.44% 2.23% 4.56% -
  Horiz. % 88.95% 89.25% 75.76% 95.74% 106.90% 104.56% 100.00%
EY 11.40 11.36 13.39 10.60 9.49 9.70 10.14 8.08%
  QoQ % 0.35% -15.16% 26.32% 11.70% -2.16% -4.34% -
  Horiz. % 112.43% 112.03% 132.05% 104.54% 93.59% 95.66% 100.00%
DY 4.00 1.25 0.00 0.00 4.07 1.48 0.00 -
  QoQ % 220.00% 0.00% 0.00% 0.00% 175.00% 0.00% -
  Horiz. % 270.27% 84.46% 0.00% 0.00% 275.00% 100.00% -
P/NAPS 0.71 0.66 0.62 0.62 0.62 0.62 0.58 14.36%
  QoQ % 7.58% 6.45% 0.00% 0.00% 0.00% 6.90% -
  Horiz. % 122.41% 113.79% 106.90% 106.90% 106.90% 106.90% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS