Highlights

[NHFATT] QoQ Cumulative Quarter Result on 2017-12-31 [#4]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     58.44%    YoY -     -32.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 193,782 125,593 60,099 250,606 187,140 124,134 62,473 112.54%
  QoQ % 54.29% 108.98% -76.02% 33.91% 50.76% 98.70% -
  Horiz. % 310.19% 201.04% 96.20% 401.14% 299.55% 198.70% 100.00%
PBT 13,009 6,792 2,757 24,413 15,446 11,542 8,610 31.64%
  QoQ % 91.53% 146.35% -88.71% 58.05% 33.82% 34.05% -
  Horiz. % 151.09% 78.89% 32.02% 283.54% 179.40% 134.05% 100.00%
Tax -3,828 -2,091 -931 -4,085 -2,616 -1,639 -1,239 111.98%
  QoQ % -83.07% -124.60% 77.21% -56.15% -59.61% -32.28% -
  Horiz. % 308.96% 168.77% 75.14% 329.70% 211.14% 132.28% 100.00%
NP 9,181 4,701 1,826 20,328 12,830 9,903 7,371 15.75%
  QoQ % 95.30% 157.45% -91.02% 58.44% 29.56% 34.35% -
  Horiz. % 124.56% 63.78% 24.77% 275.78% 174.06% 134.35% 100.00%
NP to SH 9,181 4,701 1,826 20,328 12,830 9,903 7,371 15.75%
  QoQ % 95.30% 157.45% -91.02% 58.44% 29.56% 34.35% -
  Horiz. % 124.56% 63.78% 24.77% 275.78% 174.06% 134.35% 100.00%
Tax Rate 29.43 % 30.79 % 33.77 % 16.73 % 16.94 % 14.20 % 14.39 % 61.05%
  QoQ % -4.42% -8.82% 101.85% -1.24% 19.30% -1.32% -
  Horiz. % 204.52% 213.97% 234.68% 116.26% 117.72% 98.68% 100.00%
Total Cost 184,601 120,892 58,273 230,278 174,310 114,231 55,102 123.73%
  QoQ % 52.70% 107.46% -74.69% 32.11% 52.59% 107.31% -
  Horiz. % 335.02% 219.40% 105.75% 417.91% 316.34% 207.31% 100.00%
Net Worth 429,071 430,724 427,643 426,891 378,039 382,549 379,542 8.51%
  QoQ % -0.38% 0.72% 0.18% 12.92% -1.18% 0.79% -
  Horiz. % 113.05% 113.49% 112.67% 112.48% 99.60% 100.79% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 2,480 - - 8,267 2,254 - - -
  QoQ % 0.00% 0.00% 0.00% 266.67% 0.00% 0.00% -
  Horiz. % 110.00% 0.00% 0.00% 366.67% 100.00% - -
Div Payout % 27.01 % - % - % 40.67 % 17.57 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 131.47% 0.00% 0.00% -
  Horiz. % 153.73% 0.00% 0.00% 231.47% 100.00% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 429,071 430,724 427,643 426,891 378,039 382,549 379,542 8.51%
  QoQ % -0.38% 0.72% 0.18% 12.92% -1.18% 0.79% -
  Horiz. % 113.05% 113.49% 112.67% 112.48% 99.60% 100.79% 100.00%
NOSH 82,672 82,672 75,157 75,157 75,157 75,157 75,157 6.55%
  QoQ % 0.00% 10.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.00% 110.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 4.74 % 3.74 % 3.04 % 8.11 % 6.86 % 7.98 % 11.80 % -45.53%
  QoQ % 26.74% 23.03% -62.52% 18.22% -14.04% -32.37% -
  Horiz. % 40.17% 31.69% 25.76% 68.73% 58.14% 67.63% 100.00%
ROE 2.14 % 1.09 % 0.43 % 4.76 % 3.39 % 2.59 % 1.94 % 6.75%
  QoQ % 96.33% 153.49% -90.97% 40.41% 30.89% 33.51% -
  Horiz. % 110.31% 56.19% 22.16% 245.36% 174.74% 133.51% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 234.40 151.92 79.96 333.44 249.00 165.17 83.12 99.48%
  QoQ % 54.29% 89.99% -76.02% 33.91% 50.75% 98.71% -
  Horiz. % 282.00% 182.77% 96.20% 401.15% 299.57% 198.71% 100.00%
EPS 11.11 5.69 2.43 27.05 17.07 13.18 9.81 8.64%
  QoQ % 95.25% 134.16% -91.02% 58.47% 29.51% 34.35% -
  Horiz. % 113.25% 58.00% 24.77% 275.74% 174.01% 134.35% 100.00%
DPS 3.00 0.00 0.00 11.00 3.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 266.67% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 366.67% 100.00% - -
NAPS 5.1900 5.2100 5.6900 5.6800 5.0300 5.0900 5.0500 1.84%
  QoQ % -0.38% -8.44% 0.18% 12.92% -1.18% 0.79% -
  Horiz. % 102.77% 103.17% 112.67% 112.48% 99.60% 100.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,654
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 234.40 151.92 72.70 303.13 226.36 150.15 75.57 112.54%
  QoQ % 54.29% 108.97% -76.02% 33.92% 50.76% 98.69% -
  Horiz. % 310.18% 201.03% 96.20% 401.12% 299.54% 198.69% 100.00%
EPS 11.11 5.69 2.21 24.59 15.52 11.98 8.92 15.75%
  QoQ % 95.25% 157.47% -91.01% 58.44% 29.55% 34.30% -
  Horiz. % 124.55% 63.79% 24.78% 275.67% 173.99% 134.30% 100.00%
DPS 3.00 0.00 0.00 10.00 2.73 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 266.30% 0.00% 0.00% -
  Horiz. % 109.89% 0.00% 0.00% 366.30% 100.00% - -
NAPS 5.1900 5.2100 5.1728 5.1637 4.5728 4.6273 4.5909 8.51%
  QoQ % -0.38% 0.72% 0.18% 12.92% -1.18% 0.79% -
  Horiz. % 113.05% 113.49% 112.68% 112.48% 99.61% 100.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.8400 3.2500 3.3200 3.3800 3.4000 4.3300 3.8000 -
P/RPS 1.21 2.14 4.15 1.01 1.37 2.62 4.57 -58.73%
  QoQ % -43.46% -48.43% 310.89% -26.28% -47.71% -42.67% -
  Horiz. % 26.48% 46.83% 90.81% 22.10% 29.98% 57.33% 100.00%
P/EPS 25.57 57.16 136.65 12.50 19.92 32.86 38.75 -24.19%
  QoQ % -55.27% -58.17% 993.20% -37.25% -39.38% -15.20% -
  Horiz. % 65.99% 147.51% 352.65% 32.26% 51.41% 84.80% 100.00%
EY 3.91 1.75 0.73 8.00 5.02 3.04 2.58 31.91%
  QoQ % 123.43% 139.73% -90.88% 59.36% 65.13% 17.83% -
  Horiz. % 151.55% 67.83% 28.29% 310.08% 194.57% 117.83% 100.00%
DY 1.06 0.00 0.00 3.25 0.88 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 269.32% 0.00% 0.00% -
  Horiz. % 120.45% 0.00% 0.00% 369.32% 100.00% - -
P/NAPS 0.55 0.62 0.58 0.60 0.68 0.85 0.75 -18.66%
  QoQ % -11.29% 6.90% -3.33% -11.76% -20.00% 13.33% -
  Horiz. % 73.33% 82.67% 77.33% 80.00% 90.67% 113.33% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 08/11/18 30/07/18 14/05/18 27/02/18 06/11/17 27/07/17 16/05/17 -
Price 2.7500 3.1000 3.4100 3.2600 3.5400 4.3400 4.0900 -
P/RPS 1.17 2.04 4.26 0.98 1.42 2.63 4.92 -61.58%
  QoQ % -42.65% -52.11% 334.69% -30.99% -46.01% -46.54% -
  Horiz. % 23.78% 41.46% 86.59% 19.92% 28.86% 53.46% 100.00%
P/EPS 24.76 54.52 140.35 12.05 20.74 32.94 41.70 -29.33%
  QoQ % -54.59% -61.15% 1,064.73% -41.90% -37.04% -21.01% -
  Horiz. % 59.38% 130.74% 336.57% 28.90% 49.74% 78.99% 100.00%
EY 4.04 1.83 0.71 8.30 4.82 3.04 2.40 41.46%
  QoQ % 120.77% 157.75% -91.45% 72.20% 58.55% 26.67% -
  Horiz. % 168.33% 76.25% 29.58% 345.83% 200.83% 126.67% 100.00%
DY 1.09 0.00 0.00 3.37 0.85 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 296.47% 0.00% 0.00% -
  Horiz. % 128.24% 0.00% 0.00% 396.47% 100.00% - -
P/NAPS 0.53 0.60 0.60 0.57 0.70 0.85 0.81 -24.61%
  QoQ % -11.67% 0.00% 5.26% -18.57% -17.65% 4.94% -
  Horiz. % 65.43% 74.07% 74.07% 70.37% 86.42% 104.94% 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.
 


 

285  456  517  634 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 SAPNRG 0.35+0.01 
 SAPNRG-WA 0.145+0.01 
 DYNACIA 0.10+0.005 
 HSI-C5D 0.355-0.045 
 PERDANA 0.42-0.01 
 HUAAN 0.2550.00 
 HSI-H6F 0.215+0.015 
 BJCORP 0.265-0.005 
 JAG 0.0550.00 

TOP ARTICLES

1. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang: Better Profit in 2019 - Koon Yew Yin Koon Yew Yin's Blog
3. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
4. Technical View - Dayang Enterprise Holdings Bhd (DAYANG, 5141) Rakuten Trade Research Reports
5. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Hong Kong Billionaire Thomas Kwok Treated My Margin Account Unfairly - Koon Yew Yin Koon Yew Yin's Blog
7. 佳绩难复製股价涨过头 达洋企业应趁高套利 Penny Stock Big Profit
8. IMMINENT SIGNING OF ECRL IS THE TIME FOR BUYING TALAM TRANSFORM (2259) NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers