Highlights

[NHFATT] QoQ Cumulative Quarter Result on 2015-03-31 [#1]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 05-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -63.53%    YoY -     76.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 207,226 153,029 99,858 48,199 200,596 153,006 102,757 59.42%
  QoQ % 35.42% 53.25% 107.18% -75.97% 31.10% 48.90% -
  Horiz. % 201.67% 148.92% 97.18% 46.91% 195.21% 148.90% 100.00%
PBT 26,570 21,408 12,511 5,306 17,900 13,894 9,601 96.75%
  QoQ % 24.11% 71.11% 135.79% -70.36% 28.83% 44.71% -
  Horiz. % 276.74% 222.98% 130.31% 55.27% 186.44% 144.71% 100.00%
Tax -7,320 -6,646 -2,987 -939 -5,926 -3,353 -1,649 169.37%
  QoQ % -10.14% -122.50% -218.10% 84.15% -76.74% -103.34% -
  Horiz. % 443.91% 403.03% 181.14% 56.94% 359.37% 203.34% 100.00%
NP 19,250 14,762 9,524 4,367 11,974 10,541 7,952 80.00%
  QoQ % 30.40% 55.00% 118.09% -63.53% 13.59% 32.56% -
  Horiz. % 242.08% 185.64% 119.77% 54.92% 150.58% 132.56% 100.00%
NP to SH 19,250 14,762 9,524 4,367 11,974 10,541 7,952 80.00%
  QoQ % 30.40% 55.00% 118.09% -63.53% 13.59% 32.56% -
  Horiz. % 242.08% 185.64% 119.77% 54.92% 150.58% 132.56% 100.00%
Tax Rate 27.55 % 31.04 % 23.87 % 17.70 % 33.11 % 24.13 % 17.18 % 36.89%
  QoQ % -11.24% 30.04% 34.86% -46.54% 37.22% 40.45% -
  Horiz. % 160.36% 180.68% 138.94% 103.03% 192.72% 140.45% 100.00%
Total Cost 187,976 138,267 90,334 43,832 188,622 142,465 94,805 57.63%
  QoQ % 35.95% 53.06% 106.09% -76.76% 32.40% 50.27% -
  Horiz. % 198.28% 145.84% 95.28% 46.23% 198.96% 150.27% 100.00%
Net Worth 329,939 326,181 323,175 319,417 314,907 313,404 317,914 2.50%
  QoQ % 1.15% 0.93% 1.18% 1.43% 0.48% -1.42% -
  Horiz. % 103.78% 102.60% 101.65% 100.47% 99.05% 98.58% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 8,267 2,254 - - 7,515 2,254 - -
  QoQ % 266.67% 0.00% 0.00% 0.00% 233.33% 0.00% -
  Horiz. % 366.67% 100.00% 0.00% 0.00% 333.33% 100.00% -
Div Payout % 42.95 % 15.27 % - % - % 62.77 % 21.39 % - % -
  QoQ % 181.27% 0.00% 0.00% 0.00% 193.45% 0.00% -
  Horiz. % 200.79% 71.39% 0.00% 0.00% 293.45% 100.00% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 329,939 326,181 323,175 319,417 314,907 313,404 317,914 2.50%
  QoQ % 1.15% 0.93% 1.18% 1.43% 0.48% -1.42% -
  Horiz. % 103.78% 102.60% 101.65% 100.47% 99.05% 98.58% 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 9.29 % 9.65 % 9.54 % 9.06 % 5.97 % 6.89 % 7.74 % 12.90%
  QoQ % -3.73% 1.15% 5.30% 51.76% -13.35% -10.98% -
  Horiz. % 120.03% 124.68% 123.26% 117.05% 77.13% 89.02% 100.00%
ROE 5.83 % 4.53 % 2.95 % 1.37 % 3.80 % 3.36 % 2.50 % 75.58%
  QoQ % 28.70% 53.56% 115.33% -63.95% 13.10% 34.40% -
  Horiz. % 233.20% 181.20% 118.00% 54.80% 152.00% 134.40% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 275.72 203.61 132.87 64.13 266.90 203.58 136.72 59.42%
  QoQ % 35.42% 53.24% 107.19% -75.97% 31.10% 48.90% -
  Horiz. % 201.67% 148.92% 97.18% 46.91% 195.22% 148.90% 100.00%
EPS 25.61 19.64 12.67 5.81 15.93 14.03 10.58 79.99%
  QoQ % 30.40% 55.01% 118.07% -63.53% 13.54% 32.61% -
  Horiz. % 242.06% 185.63% 119.75% 54.91% 150.57% 132.61% 100.00%
DPS 11.00 3.00 0.00 0.00 10.00 3.00 0.00 -
  QoQ % 266.67% 0.00% 0.00% 0.00% 233.33% 0.00% -
  Horiz. % 366.67% 100.00% 0.00% 0.00% 333.33% 100.00% -
NAPS 4.3900 4.3400 4.3000 4.2500 4.1900 4.1700 4.2300 2.50%
  QoQ % 1.15% 0.93% 1.18% 1.43% 0.48% -1.42% -
  Horiz. % 103.78% 102.60% 101.65% 100.47% 99.05% 98.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 250.66 185.10 120.79 58.30 242.64 185.08 124.29 59.42%
  QoQ % 35.42% 53.24% 107.19% -75.97% 31.10% 48.91% -
  Horiz. % 201.67% 148.93% 97.18% 46.91% 195.22% 148.91% 100.00%
EPS 23.28 17.86 11.52 5.28 14.48 12.75 9.62 79.96%
  QoQ % 30.35% 55.03% 118.18% -63.54% 13.57% 32.54% -
  Horiz. % 242.00% 185.65% 119.75% 54.89% 150.52% 132.54% 100.00%
DPS 10.00 2.73 0.00 0.00 9.09 2.73 0.00 -
  QoQ % 266.30% 0.00% 0.00% 0.00% 232.97% 0.00% -
  Horiz. % 366.30% 100.00% 0.00% 0.00% 332.97% 100.00% -
NAPS 3.9909 3.9455 3.9091 3.8637 3.8091 3.7909 3.8455 2.50%
  QoQ % 1.15% 0.93% 1.18% 1.43% 0.48% -1.42% -
  Horiz. % 103.78% 102.60% 101.65% 100.47% 99.05% 98.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.8000 2.2900 2.4200 2.5000 2.5500 2.7000 2.8000 -
P/RPS 1.02 1.12 1.82 3.90 0.96 1.33 2.05 -37.13%
  QoQ % -8.93% -38.46% -53.33% 306.25% -27.82% -35.12% -
  Horiz. % 49.76% 54.63% 88.78% 190.24% 46.83% 64.88% 100.00%
P/EPS 10.93 11.66 19.10 43.03 16.01 19.25 26.46 -44.45%
  QoQ % -6.26% -38.95% -55.61% 168.77% -16.83% -27.25% -
  Horiz. % 41.31% 44.07% 72.18% 162.62% 60.51% 72.75% 100.00%
EY 9.15 8.58 5.24 2.32 6.25 5.19 3.78 79.99%
  QoQ % 6.64% 63.74% 125.86% -62.88% 20.42% 37.30% -
  Horiz. % 242.06% 226.98% 138.62% 61.38% 165.34% 137.30% 100.00%
DY 3.93 1.31 0.00 0.00 3.92 1.11 0.00 -
  QoQ % 200.00% 0.00% 0.00% 0.00% 253.15% 0.00% -
  Horiz. % 354.05% 118.02% 0.00% 0.00% 353.15% 100.00% -
P/NAPS 0.64 0.53 0.56 0.59 0.61 0.65 0.66 -2.03%
  QoQ % 20.75% -5.36% -5.08% -3.28% -6.15% -1.52% -
  Horiz. % 96.97% 80.30% 84.85% 89.39% 92.42% 98.48% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 24/11/15 11/08/15 05/05/15 27/02/15 24/11/14 29/08/14 -
Price 2.7000 2.7000 2.5000 2.4300 2.5700 2.7500 2.7700 -
P/RPS 0.98 1.33 1.88 3.79 0.96 1.35 2.03 -38.38%
  QoQ % -26.32% -29.26% -50.40% 294.79% -28.89% -33.50% -
  Horiz. % 48.28% 65.52% 92.61% 186.70% 47.29% 66.50% 100.00%
P/EPS 10.54 13.75 19.73 41.82 16.13 19.61 26.18 -45.39%
  QoQ % -23.35% -30.31% -52.82% 159.27% -17.75% -25.10% -
  Horiz. % 40.26% 52.52% 75.36% 159.74% 61.61% 74.90% 100.00%
EY 9.49 7.27 5.07 2.39 6.20 5.10 3.82 83.13%
  QoQ % 30.54% 43.39% 112.13% -61.45% 21.57% 33.51% -
  Horiz. % 248.43% 190.31% 132.72% 62.57% 162.30% 133.51% 100.00%
DY 4.07 1.11 0.00 0.00 3.89 1.09 0.00 -
  QoQ % 266.67% 0.00% 0.00% 0.00% 256.88% 0.00% -
  Horiz. % 373.39% 101.83% 0.00% 0.00% 356.88% 100.00% -
P/NAPS 0.62 0.62 0.58 0.57 0.61 0.66 0.65 -3.09%
  QoQ % 0.00% 6.90% 1.75% -6.56% -7.58% 1.54% -
  Horiz. % 95.38% 95.38% 89.23% 87.69% 93.85% 101.54% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
3. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
4. Jaks Resources - Higher Expected Investment Returns from JHDP ? DK66
5. Am I a Chinese Chauvinistic? Sslee blog
6. Cutting Your Losses Our Investment Journey
7. Sun Is Shining For Palm Oil Stock BFM Podcast
8. Stocks on Radar - Inari Amertron (0166) AmInvest Research Reports
Partners & Brokers