Highlights

[NHFATT] QoQ Cumulative Quarter Result on 2014-03-31 [#1]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -87.69%    YoY -     -63.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 200,596 153,006 102,757 45,951 210,604 160,842 109,250 49.78%
  QoQ % 31.10% 48.90% 123.62% -78.18% 30.94% 47.22% -
  Horiz. % 183.61% 140.05% 94.06% 42.06% 192.77% 147.22% 100.00%
PBT 17,900 13,894 9,601 3,492 27,357 25,257 17,830 0.26%
  QoQ % 28.83% 44.71% 174.94% -87.24% 8.31% 41.65% -
  Horiz. % 100.39% 77.92% 53.85% 19.58% 153.43% 141.65% 100.00%
Tax -5,926 -3,353 -1,649 -1,012 -7,208 -5,059 -3,137 52.64%
  QoQ % -76.74% -103.34% -62.94% 85.96% -42.48% -61.27% -
  Horiz. % 188.91% 106.89% 52.57% 32.26% 229.77% 161.27% 100.00%
NP 11,974 10,541 7,952 2,480 20,149 20,198 14,693 -12.72%
  QoQ % 13.59% 32.56% 220.65% -87.69% -0.24% 37.47% -
  Horiz. % 81.49% 71.74% 54.12% 16.88% 137.13% 137.47% 100.00%
NP to SH 11,974 10,541 7,952 2,480 20,149 20,198 14,693 -12.72%
  QoQ % 13.59% 32.56% 220.65% -87.69% -0.24% 37.47% -
  Horiz. % 81.49% 71.74% 54.12% 16.88% 137.13% 137.47% 100.00%
Tax Rate 33.11 % 24.13 % 17.18 % 28.98 % 26.35 % 20.03 % 17.59 % 52.27%
  QoQ % 37.22% 40.45% -40.72% 9.98% 31.55% 13.87% -
  Horiz. % 188.23% 137.18% 97.67% 164.75% 149.80% 113.87% 100.00%
Total Cost 188,622 142,465 94,805 43,471 190,455 140,644 94,557 58.27%
  QoQ % 32.40% 50.27% 118.09% -77.18% 35.42% 48.74% -
  Horiz. % 199.48% 150.67% 100.26% 45.97% 201.42% 148.74% 100.00%
Net Worth 314,907 313,404 317,914 314,907 313,395 315,659 317,914 -0.63%
  QoQ % 0.48% -1.42% 0.95% 0.48% -0.72% -0.71% -
  Horiz. % 99.05% 98.58% 100.00% 99.05% 98.58% 99.29% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 7,515 2,254 - - 9,018 2,254 - -
  QoQ % 233.33% 0.00% 0.00% 0.00% 299.99% 0.00% -
  Horiz. % 333.33% 100.00% 0.00% 0.00% 399.99% 100.00% -
Div Payout % 62.77 % 21.39 % - % - % 44.76 % 11.16 % - % -
  QoQ % 193.45% 0.00% 0.00% 0.00% 301.08% 0.00% -
  Horiz. % 562.46% 191.67% 0.00% 0.00% 401.08% 100.00% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 314,907 313,404 317,914 314,907 313,395 315,659 317,914 -0.63%
  QoQ % 0.48% -1.42% 0.95% 0.48% -0.72% -0.71% -
  Horiz. % 99.05% 98.58% 100.00% 99.05% 98.58% 99.29% 100.00%
NOSH 75,157 75,157 75,157 75,157 75,154 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.97 % 6.89 % 7.74 % 5.40 % 9.57 % 12.56 % 13.45 % -41.73%
  QoQ % -13.35% -10.98% 43.33% -43.57% -23.81% -6.62% -
  Horiz. % 44.39% 51.23% 57.55% 40.15% 71.15% 93.38% 100.00%
ROE 3.80 % 3.36 % 2.50 % 0.79 % 6.43 % 6.40 % 4.62 % -12.18%
  QoQ % 13.10% 34.40% 216.46% -87.71% 0.47% 38.53% -
  Horiz. % 82.25% 72.73% 54.11% 17.10% 139.18% 138.53% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 266.90 203.58 136.72 61.14 280.23 214.01 145.36 49.78%
  QoQ % 31.10% 48.90% 123.62% -78.18% 30.94% 47.23% -
  Horiz. % 183.61% 140.05% 94.06% 42.06% 192.78% 147.23% 100.00%
EPS 15.93 14.03 10.58 3.30 26.81 26.87 19.55 -12.73%
  QoQ % 13.54% 32.61% 220.61% -87.69% -0.22% 37.44% -
  Horiz. % 81.48% 71.76% 54.12% 16.88% 137.14% 137.44% 100.00%
DPS 10.00 3.00 0.00 0.00 12.00 3.00 0.00 -
  QoQ % 233.33% 0.00% 0.00% 0.00% 300.00% 0.00% -
  Horiz. % 333.33% 100.00% 0.00% 0.00% 400.00% 100.00% -
NAPS 4.1900 4.1700 4.2300 4.1900 4.1700 4.2000 4.2300 -0.63%
  QoQ % 0.48% -1.42% 0.95% 0.48% -0.71% -0.71% -
  Horiz. % 99.05% 98.58% 100.00% 99.05% 98.58% 99.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 242.64 185.08 124.29 55.58 254.75 194.55 132.15 49.78%
  QoQ % 31.10% 48.91% 123.62% -78.18% 30.94% 47.22% -
  Horiz. % 183.61% 140.05% 94.05% 42.06% 192.77% 147.22% 100.00%
EPS 14.48 12.75 9.62 3.00 24.37 24.43 17.77 -12.73%
  QoQ % 13.57% 32.54% 220.67% -87.69% -0.25% 37.48% -
  Horiz. % 81.49% 71.75% 54.14% 16.88% 137.14% 137.48% 100.00%
DPS 9.09 2.73 0.00 0.00 10.91 2.73 0.00 -
  QoQ % 232.97% 0.00% 0.00% 0.00% 299.63% 0.00% -
  Horiz. % 332.97% 100.00% 0.00% 0.00% 399.63% 100.00% -
NAPS 3.8091 3.7909 3.8455 3.8091 3.7908 3.8182 3.8455 -0.63%
  QoQ % 0.48% -1.42% 0.96% 0.48% -0.72% -0.71% -
  Horiz. % 99.05% 98.58% 100.00% 99.05% 98.58% 99.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.5500 2.7000 2.8000 2.7700 2.8800 2.8500 2.9000 -
P/RPS 0.96 1.33 2.05 4.53 1.03 1.33 2.00 -38.61%
  QoQ % -27.82% -35.12% -54.75% 339.81% -22.56% -33.50% -
  Horiz. % 48.00% 66.50% 102.50% 226.50% 51.50% 66.50% 100.00%
P/EPS 16.01 19.25 26.46 83.95 10.74 10.60 14.83 5.22%
  QoQ % -16.83% -27.25% -68.48% 681.66% 1.32% -28.52% -
  Horiz. % 107.96% 129.80% 178.42% 566.08% 72.42% 71.48% 100.00%
EY 6.25 5.19 3.78 1.19 9.31 9.43 6.74 -4.89%
  QoQ % 20.42% 37.30% 217.65% -87.22% -1.27% 39.91% -
  Horiz. % 92.73% 77.00% 56.08% 17.66% 138.13% 139.91% 100.00%
DY 3.92 1.11 0.00 0.00 4.17 1.05 0.00 -
  QoQ % 253.15% 0.00% 0.00% 0.00% 297.14% 0.00% -
  Horiz. % 373.33% 105.71% 0.00% 0.00% 397.14% 100.00% -
P/NAPS 0.61 0.65 0.66 0.66 0.69 0.68 0.69 -7.87%
  QoQ % -6.15% -1.52% 0.00% -4.35% 1.47% -1.45% -
  Horiz. % 88.41% 94.20% 95.65% 95.65% 100.00% 98.55% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 24/11/14 29/08/14 29/05/14 26/02/14 25/11/13 28/08/13 -
Price 2.5700 2.7500 2.7700 2.8300 2.7300 3.0500 2.7300 -
P/RPS 0.96 1.35 2.03 4.63 0.97 1.43 1.88 -36.04%
  QoQ % -28.89% -33.50% -56.16% 377.32% -32.17% -23.94% -
  Horiz. % 51.06% 71.81% 107.98% 246.28% 51.60% 76.06% 100.00%
P/EPS 16.13 19.61 26.18 85.76 10.18 11.35 13.96 10.08%
  QoQ % -17.75% -25.10% -69.47% 742.44% -10.31% -18.70% -
  Horiz. % 115.54% 140.47% 187.54% 614.33% 72.92% 81.30% 100.00%
EY 6.20 5.10 3.82 1.17 9.82 8.81 7.16 -9.13%
  QoQ % 21.57% 33.51% 226.50% -88.09% 11.46% 23.04% -
  Horiz. % 86.59% 71.23% 53.35% 16.34% 137.15% 123.04% 100.00%
DY 3.89 1.09 0.00 0.00 4.40 0.98 0.00 -
  QoQ % 256.88% 0.00% 0.00% 0.00% 348.98% 0.00% -
  Horiz. % 396.94% 111.22% 0.00% 0.00% 448.98% 100.00% -
P/NAPS 0.61 0.66 0.65 0.68 0.65 0.73 0.65 -4.13%
  QoQ % -7.58% 1.54% -4.41% 4.62% -10.96% 12.31% -
  Horiz. % 93.85% 101.54% 100.00% 104.62% 100.00% 112.31% 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
 
 

551  376  631  906 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 KANGER 0.1850.00 
 VIVOCOM 1.14+0.13 
 BINTAI 0.83+0.035 
 KNM 0.205+0.005 
 BIOHLDG 0.32+0.005 
 TNLOGIS 0.87+0.105 
 TDM 0.29+0.025 
 SANICHI 0.06-0.005 

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