Highlights

[NHFATT] QoQ Cumulative Quarter Result on 2018-06-30 [#2]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 30-Jul-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     157.45%    YoY -     -52.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 257,018 193,782 125,593 60,099 250,606 187,140 124,134 62.23%
  QoQ % 32.63% 54.29% 108.98% -76.02% 33.91% 50.76% -
  Horiz. % 207.05% 156.11% 101.18% 48.41% 201.88% 150.76% 100.00%
PBT 19,321 13,009 6,792 2,757 24,413 15,446 11,542 40.85%
  QoQ % 48.52% 91.53% 146.35% -88.71% 58.05% 33.82% -
  Horiz. % 167.40% 112.71% 58.85% 23.89% 211.51% 133.82% 100.00%
Tax -5,313 -3,828 -2,091 -931 -4,085 -2,616 -1,639 118.56%
  QoQ % -38.79% -83.07% -124.60% 77.21% -56.15% -59.61% -
  Horiz. % 324.16% 233.56% 127.58% 56.80% 249.24% 159.61% 100.00%
NP 14,008 9,181 4,701 1,826 20,328 12,830 9,903 25.93%
  QoQ % 52.58% 95.30% 157.45% -91.02% 58.44% 29.56% -
  Horiz. % 141.45% 92.71% 47.47% 18.44% 205.27% 129.56% 100.00%
NP to SH 14,008 9,181 4,701 1,826 20,328 12,830 9,903 25.93%
  QoQ % 52.58% 95.30% 157.45% -91.02% 58.44% 29.56% -
  Horiz. % 141.45% 92.71% 47.47% 18.44% 205.27% 129.56% 100.00%
Tax Rate 27.50 % 29.43 % 30.79 % 33.77 % 16.73 % 16.94 % 14.20 % 55.18%
  QoQ % -6.56% -4.42% -8.82% 101.85% -1.24% 19.30% -
  Horiz. % 193.66% 207.25% 216.83% 237.82% 117.82% 119.30% 100.00%
Total Cost 243,010 184,601 120,892 58,273 230,278 174,310 114,231 65.18%
  QoQ % 31.64% 52.70% 107.46% -74.69% 32.11% 52.59% -
  Horiz. % 212.74% 161.60% 105.83% 51.01% 201.59% 152.59% 100.00%
Net Worth 456,349 429,071 430,724 427,643 426,891 378,039 382,549 12.44%
  QoQ % 6.36% -0.38% 0.72% 0.18% 12.92% -1.18% -
  Horiz. % 119.29% 112.16% 112.59% 111.79% 111.59% 98.82% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 8,267 2,480 - - 8,267 2,254 - -
  QoQ % 233.33% 0.00% 0.00% 0.00% 266.67% 0.00% -
  Horiz. % 366.66% 110.00% 0.00% 0.00% 366.67% 100.00% -
Div Payout % 59.02 % 27.01 % - % - % 40.67 % 17.57 % - % -
  QoQ % 118.51% 0.00% 0.00% 0.00% 131.47% 0.00% -
  Horiz. % 335.91% 153.73% 0.00% 0.00% 231.47% 100.00% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 456,349 429,071 430,724 427,643 426,891 378,039 382,549 12.44%
  QoQ % 6.36% -0.38% 0.72% 0.18% 12.92% -1.18% -
  Horiz. % 119.29% 112.16% 112.59% 111.79% 111.59% 98.82% 100.00%
NOSH 82,672 82,672 82,672 75,157 75,157 75,157 75,157 6.54%
  QoQ % -0.00% 0.00% 10.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.00% 110.00% 110.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 5.45 % 4.74 % 3.74 % 3.04 % 8.11 % 6.86 % 7.98 % -22.39%
  QoQ % 14.98% 26.74% 23.03% -62.52% 18.22% -14.04% -
  Horiz. % 68.30% 59.40% 46.87% 38.10% 101.63% 85.96% 100.00%
ROE 3.07 % 2.14 % 1.09 % 0.43 % 4.76 % 3.39 % 2.59 % 11.97%
  QoQ % 43.46% 96.33% 153.49% -90.97% 40.41% 30.89% -
  Horiz. % 118.53% 82.63% 42.08% 16.60% 183.78% 130.89% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 310.89 234.40 151.92 79.96 333.44 249.00 165.17 52.27%
  QoQ % 32.63% 54.29% 89.99% -76.02% 33.91% 50.75% -
  Horiz. % 188.22% 141.91% 91.98% 48.41% 201.88% 150.75% 100.00%
EPS 16.94 11.11 5.69 2.43 27.05 17.07 13.18 18.16%
  QoQ % 52.48% 95.25% 134.16% -91.02% 58.47% 29.51% -
  Horiz. % 128.53% 84.29% 43.17% 18.44% 205.24% 129.51% 100.00%
DPS 10.00 3.00 0.00 0.00 11.00 3.00 0.00 -
  QoQ % 233.33% 0.00% 0.00% 0.00% 266.67% 0.00% -
  Horiz. % 333.33% 100.00% 0.00% 0.00% 366.67% 100.00% -
NAPS 5.5200 5.1900 5.2100 5.6900 5.6800 5.0300 5.0900 5.54%
  QoQ % 6.36% -0.38% -8.44% 0.18% 12.92% -1.18% -
  Horiz. % 108.45% 101.96% 102.36% 111.79% 111.59% 98.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,654
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 310.89 234.40 151.92 72.70 303.13 226.36 150.15 62.24%
  QoQ % 32.63% 54.29% 108.97% -76.02% 33.92% 50.76% -
  Horiz. % 207.05% 156.11% 101.18% 48.42% 201.88% 150.76% 100.00%
EPS 16.94 11.11 5.69 2.21 24.59 15.52 11.98 25.90%
  QoQ % 52.48% 95.25% 157.47% -91.01% 58.44% 29.55% -
  Horiz. % 141.40% 92.74% 47.50% 18.45% 205.26% 129.55% 100.00%
DPS 10.00 3.00 0.00 0.00 10.00 2.73 0.00 -
  QoQ % 233.33% 0.00% 0.00% 0.00% 266.30% 0.00% -
  Horiz. % 366.30% 109.89% 0.00% 0.00% 366.30% 100.00% -
NAPS 5.5200 5.1900 5.2100 5.1728 5.1637 4.5728 4.6273 12.44%
  QoQ % 6.36% -0.38% 0.72% 0.18% 12.92% -1.18% -
  Horiz. % 119.29% 112.16% 112.59% 111.79% 111.59% 98.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.7000 2.8400 3.2500 3.3200 3.3800 3.4000 4.3300 -
P/RPS 0.87 1.21 2.14 4.15 1.01 1.37 2.62 -51.95%
  QoQ % -28.10% -43.46% -48.43% 310.89% -26.28% -47.71% -
  Horiz. % 33.21% 46.18% 81.68% 158.40% 38.55% 52.29% 100.00%
P/EPS 15.93 25.57 57.16 136.65 12.50 19.92 32.86 -38.21%
  QoQ % -37.70% -55.27% -58.17% 993.20% -37.25% -39.38% -
  Horiz. % 48.48% 77.81% 173.95% 415.86% 38.04% 60.62% 100.00%
EY 6.28 3.91 1.75 0.73 8.00 5.02 3.04 61.99%
  QoQ % 60.61% 123.43% 139.73% -90.88% 59.36% 65.13% -
  Horiz. % 206.58% 128.62% 57.57% 24.01% 263.16% 165.13% 100.00%
DY 3.70 1.06 0.00 0.00 3.25 0.88 0.00 -
  QoQ % 249.06% 0.00% 0.00% 0.00% 269.32% 0.00% -
  Horiz. % 420.45% 120.45% 0.00% 0.00% 369.32% 100.00% -
P/NAPS 0.49 0.55 0.62 0.58 0.60 0.68 0.85 -30.66%
  QoQ % -10.91% -11.29% 6.90% -3.33% -11.76% -20.00% -
  Horiz. % 57.65% 64.71% 72.94% 68.24% 70.59% 80.00% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 08/11/18 30/07/18 14/05/18 27/02/18 06/11/17 27/07/17 -
Price 2.8500 2.7500 3.1000 3.4100 3.2600 3.5400 4.3400 -
P/RPS 0.92 1.17 2.04 4.26 0.98 1.42 2.63 -50.26%
  QoQ % -21.37% -42.65% -52.11% 334.69% -30.99% -46.01% -
  Horiz. % 34.98% 44.49% 77.57% 161.98% 37.26% 53.99% 100.00%
P/EPS 16.82 24.76 54.52 140.35 12.05 20.74 32.94 -36.04%
  QoQ % -32.07% -54.59% -61.15% 1,064.73% -41.90% -37.04% -
  Horiz. % 51.06% 75.17% 165.51% 426.08% 36.58% 62.96% 100.00%
EY 5.95 4.04 1.83 0.71 8.30 4.82 3.04 56.28%
  QoQ % 47.28% 120.77% 157.75% -91.45% 72.20% 58.55% -
  Horiz. % 195.72% 132.89% 60.20% 23.36% 273.03% 158.55% 100.00%
DY 3.51 1.09 0.00 0.00 3.37 0.85 0.00 -
  QoQ % 222.02% 0.00% 0.00% 0.00% 296.47% 0.00% -
  Horiz. % 412.94% 128.24% 0.00% 0.00% 396.47% 100.00% -
P/NAPS 0.52 0.53 0.60 0.60 0.57 0.70 0.85 -27.87%
  QoQ % -1.89% -11.67% 0.00% 5.26% -18.57% -17.65% -
  Horiz. % 61.18% 62.35% 70.59% 70.59% 67.06% 82.35% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers