Highlights

[NHFATT] QoQ Cumulative 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 -     55.00%    YoY -     40.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 114,602 54,642 207,226 153,029 99,858 48,199 200,596 -31.17%
  QoQ % 109.73% -73.63% 35.42% 53.25% 107.18% -75.97% -
  Horiz. % 57.13% 27.24% 103.31% 76.29% 49.78% 24.03% 100.00%
PBT 15,890 5,971 26,570 21,408 12,511 5,306 17,900 -7.64%
  QoQ % 166.12% -77.53% 24.11% 71.11% 135.79% -70.36% -
  Horiz. % 88.77% 33.36% 148.44% 119.60% 69.89% 29.64% 100.00%
Tax -1,802 -496 -7,320 -6,646 -2,987 -939 -5,926 -54.81%
  QoQ % -263.31% 93.22% -10.14% -122.50% -218.10% 84.15% -
  Horiz. % 30.41% 8.37% 123.52% 112.15% 50.40% 15.85% 100.00%
NP 14,088 5,475 19,250 14,762 9,524 4,367 11,974 11.46%
  QoQ % 157.32% -71.56% 30.40% 55.00% 118.09% -63.53% -
  Horiz. % 117.65% 45.72% 160.76% 123.28% 79.54% 36.47% 100.00%
NP to SH 14,088 5,475 19,250 14,762 9,524 4,367 11,974 11.46%
  QoQ % 157.32% -71.56% 30.40% 55.00% 118.09% -63.53% -
  Horiz. % 117.65% 45.72% 160.76% 123.28% 79.54% 36.47% 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 100,514 49,167 187,976 138,267 90,334 43,832 188,622 -34.30%
  QoQ % 104.43% -73.84% 35.95% 53.06% 106.09% -76.76% -
  Horiz. % 53.29% 26.07% 99.66% 73.30% 47.89% 23.24% 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 2,254 - - 7,515 -
  QoQ % 0.00% 0.00% 266.67% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 110.00% 30.00% 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 4.12 % 1.64 % 5.83 % 4.53 % 2.95 % 1.37 % 3.80 % 5.54%
  QoQ % 151.22% -71.87% 28.70% 53.56% 115.33% -63.95% -
  Horiz. % 108.42% 43.16% 153.42% 119.21% 77.63% 36.05% 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 152.48 72.70 275.72 203.61 132.87 64.13 266.90 -31.17%
  QoQ % 109.74% -73.63% 35.42% 53.24% 107.19% -75.97% -
  Horiz. % 57.13% 27.24% 103.30% 76.29% 49.78% 24.03% 100.00%
EPS 18.74 7.28 25.61 19.64 12.67 5.81 15.93 11.45%
  QoQ % 157.42% -71.57% 30.40% 55.01% 118.07% -63.53% -
  Horiz. % 117.64% 45.70% 160.77% 123.29% 79.54% 36.47% 100.00%
DPS 0.00 0.00 11.00 3.00 0.00 0.00 10.00 -
  QoQ % 0.00% 0.00% 266.67% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 110.00% 30.00% 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 138.62 66.09 250.66 185.10 120.79 58.30 242.64 -31.17%
  QoQ % 109.74% -73.63% 35.42% 53.24% 107.19% -75.97% -
  Horiz. % 57.13% 27.24% 103.31% 76.29% 49.78% 24.03% 100.00%
EPS 17.04 6.62 23.28 17.86 11.52 5.28 14.48 11.47%
  QoQ % 157.40% -71.56% 30.35% 55.03% 118.18% -63.54% -
  Horiz. % 117.68% 45.72% 160.77% 123.34% 79.56% 36.46% 100.00%
DPS 0.00 0.00 10.00 2.73 0.00 0.00 9.09 -
  QoQ % 0.00% 0.00% 266.30% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 110.01% 30.03% 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 1.81 3.58 1.02 1.12 1.82 3.90 0.96 52.68%
  QoQ % -49.44% 250.98% -8.93% -38.46% -53.33% 306.25% -
  Horiz. % 188.54% 372.92% 106.25% 116.67% 189.58% 406.25% 100.00%
P/EPS 14.72 35.69 10.93 11.66 19.10 43.03 16.01 -5.45%
  QoQ % -58.76% 226.53% -6.26% -38.95% -55.61% 168.77% -
  Horiz. % 91.94% 222.92% 68.27% 72.83% 119.30% 268.77% 100.00%
EY 6.79 2.80 9.15 8.58 5.24 2.32 6.25 5.69%
  QoQ % 142.50% -69.40% 6.64% 63.74% 125.86% -62.88% -
  Horiz. % 108.64% 44.80% 146.40% 137.28% 83.84% 37.12% 100.00%
DY 0.00 0.00 3.93 1.31 0.00 0.00 3.92 -
  QoQ % 0.00% 0.00% 200.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.26% 33.42% 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 1.84 3.78 0.98 1.33 1.88 3.79 0.96 54.36%
  QoQ % -51.32% 285.71% -26.32% -29.26% -50.40% 294.79% -
  Horiz. % 191.67% 393.75% 102.08% 138.54% 195.83% 394.79% 100.00%
P/EPS 14.94 37.75 10.54 13.75 19.73 41.82 16.13 -4.99%
  QoQ % -60.42% 258.16% -23.35% -30.31% -52.82% 159.27% -
  Horiz. % 92.62% 234.04% 65.34% 85.24% 122.32% 259.27% 100.00%
EY 6.69 2.65 9.49 7.27 5.07 2.39 6.20 5.21%
  QoQ % 152.45% -72.08% 30.54% 43.39% 112.13% -61.45% -
  Horiz. % 107.90% 42.74% 153.06% 117.26% 81.77% 38.55% 100.00%
DY 0.00 0.00 4.07 1.11 0.00 0.00 3.89 -
  QoQ % 0.00% 0.00% 266.67% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 104.63% 28.53% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

2166 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.240.00 
 KOTRA 3.270.00 
 UCREST 0.1450.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4350.00 
 EAH-WE 0.010.00 
 IRIS 0.2650.00 
 TOPGLOV-C79 0.470.00 
 BTECH 0.4850.00 

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