Highlights

[NHFATT] QoQ Cumulative Quarter Result on 2016-03-31 [#1]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 24-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -71.56%    YoY -     25.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 231,894 169,081 114,602 54,642 207,226 153,029 99,858 74.92%
  QoQ % 37.15% 47.54% 109.73% -73.63% 35.42% 53.25% -
  Horiz. % 232.22% 169.32% 114.76% 54.72% 207.52% 153.25% 100.00%
PBT 36,810 23,707 15,890 5,971 26,570 21,408 12,511 104.66%
  QoQ % 55.27% 49.19% 166.12% -77.53% 24.11% 71.11% -
  Horiz. % 294.22% 189.49% 127.01% 47.73% 212.37% 171.11% 100.00%
Tax -6,820 -3,208 -1,802 -496 -7,320 -6,646 -2,987 72.96%
  QoQ % -112.59% -78.02% -263.31% 93.22% -10.14% -122.50% -
  Horiz. % 228.32% 107.40% 60.33% 16.61% 245.06% 222.50% 100.00%
NP 29,990 20,499 14,088 5,475 19,250 14,762 9,524 114.09%
  QoQ % 46.30% 45.51% 157.32% -71.56% 30.40% 55.00% -
  Horiz. % 314.89% 215.24% 147.92% 57.49% 202.12% 155.00% 100.00%
NP to SH 29,990 20,499 14,088 5,475 19,250 14,762 9,524 114.09%
  QoQ % 46.30% 45.51% 157.32% -71.56% 30.40% 55.00% -
  Horiz. % 314.89% 215.24% 147.92% 57.49% 202.12% 155.00% 100.00%
Tax Rate 18.53 % 13.53 % 11.34 % 8.31 % 27.55 % 31.04 % 23.87 % -15.47%
  QoQ % 36.95% 19.31% 36.46% -69.84% -11.24% 30.04% -
  Horiz. % 77.63% 56.68% 47.51% 34.81% 115.42% 130.04% 100.00%
Total Cost 201,904 148,582 100,514 49,167 187,976 138,267 90,334 70.53%
  QoQ % 35.89% 47.82% 104.43% -73.84% 35.95% 53.06% -
  Horiz. % 223.51% 164.48% 111.27% 54.43% 208.09% 153.06% 100.00%
Net Worth 372,778 366,766 341,964 333,697 329,939 326,181 323,175 9.94%
  QoQ % 1.64% 7.25% 2.48% 1.14% 1.15% 0.93% -
  Horiz. % 115.35% 113.49% 105.81% 103.26% 102.09% 100.93% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 10,521 2,254 - - 8,267 2,254 - -
  QoQ % 366.67% 0.00% 0.00% 0.00% 266.67% 0.00% -
  Horiz. % 466.67% 100.00% 0.00% 0.00% 366.67% 100.00% -
Div Payout % 35.08 % 11.00 % - % - % 42.95 % 15.27 % - % -
  QoQ % 218.91% 0.00% 0.00% 0.00% 181.27% 0.00% -
  Horiz. % 229.73% 72.04% 0.00% 0.00% 281.27% 100.00% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 372,778 366,766 341,964 333,697 329,939 326,181 323,175 9.94%
  QoQ % 1.64% 7.25% 2.48% 1.14% 1.15% 0.93% -
  Horiz. % 115.35% 113.49% 105.81% 103.26% 102.09% 100.93% 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 12.93 % 12.12 % 12.29 % 10.02 % 9.29 % 9.65 % 9.54 % 22.36%
  QoQ % 6.68% -1.38% 22.65% 7.86% -3.73% 1.15% -
  Horiz. % 135.53% 127.04% 128.83% 105.03% 97.38% 101.15% 100.00%
ROE 8.04 % 5.59 % 4.12 % 1.64 % 5.83 % 4.53 % 2.95 % 94.52%
  QoQ % 43.83% 35.68% 151.22% -71.87% 28.70% 53.56% -
  Horiz. % 272.54% 189.49% 139.66% 55.59% 197.63% 153.56% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 308.55 224.97 152.48 72.70 275.72 203.61 132.87 74.91%
  QoQ % 37.15% 47.54% 109.74% -73.63% 35.42% 53.24% -
  Horiz. % 232.22% 169.32% 114.76% 54.72% 207.51% 153.24% 100.00%
EPS 39.90 27.27 18.74 7.28 25.61 19.64 12.67 114.10%
  QoQ % 46.31% 45.52% 157.42% -71.57% 30.40% 55.01% -
  Horiz. % 314.92% 215.23% 147.91% 57.46% 202.13% 155.01% 100.00%
DPS 14.00 3.00 0.00 0.00 11.00 3.00 0.00 -
  QoQ % 366.67% 0.00% 0.00% 0.00% 266.67% 0.00% -
  Horiz. % 466.67% 100.00% 0.00% 0.00% 366.67% 100.00% -
NAPS 4.9600 4.8800 4.5500 4.4400 4.3900 4.3400 4.3000 9.94%
  QoQ % 1.64% 7.25% 2.48% 1.14% 1.15% 0.93% -
  Horiz. % 115.35% 113.49% 105.81% 103.26% 102.09% 100.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 280.50 204.52 138.62 66.09 250.66 185.10 120.79 74.91%
  QoQ % 37.15% 47.54% 109.74% -73.63% 35.42% 53.24% -
  Horiz. % 232.22% 169.32% 114.76% 54.71% 207.52% 153.24% 100.00%
EPS 36.28 24.80 17.04 6.62 23.28 17.86 11.52 114.11%
  QoQ % 46.29% 45.54% 157.40% -71.56% 30.35% 55.03% -
  Horiz. % 314.93% 215.28% 147.92% 57.47% 202.08% 155.03% 100.00%
DPS 12.73 2.73 0.00 0.00 10.00 2.73 0.00 -
  QoQ % 366.30% 0.00% 0.00% 0.00% 266.30% 0.00% -
  Horiz. % 466.30% 100.00% 0.00% 0.00% 366.30% 100.00% -
NAPS 4.5091 4.4364 4.1364 4.0364 3.9909 3.9455 3.9091 9.94%
  QoQ % 1.64% 7.25% 2.48% 1.14% 1.15% 0.93% -
  Horiz. % 115.35% 113.49% 105.81% 103.26% 102.09% 100.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 3.2400 3.1400 2.7600 2.6000 2.8000 2.2900 2.4200 -
P/RPS 1.05 1.40 1.81 3.58 1.02 1.12 1.82 -30.58%
  QoQ % -25.00% -22.65% -49.44% 250.98% -8.93% -38.46% -
  Horiz. % 57.69% 76.92% 99.45% 196.70% 56.04% 61.54% 100.00%
P/EPS 8.12 11.51 14.72 35.69 10.93 11.66 19.10 -43.31%
  QoQ % -29.45% -21.81% -58.76% 226.53% -6.26% -38.95% -
  Horiz. % 42.51% 60.26% 77.07% 186.86% 57.23% 61.05% 100.00%
EY 12.32 8.69 6.79 2.80 9.15 8.58 5.24 76.36%
  QoQ % 41.77% 27.98% 142.50% -69.40% 6.64% 63.74% -
  Horiz. % 235.11% 165.84% 129.58% 53.44% 174.62% 163.74% 100.00%
DY 4.32 0.96 0.00 0.00 3.93 1.31 0.00 -
  QoQ % 350.00% 0.00% 0.00% 0.00% 200.00% 0.00% -
  Horiz. % 329.77% 73.28% 0.00% 0.00% 300.00% 100.00% -
P/NAPS 0.65 0.64 0.61 0.59 0.64 0.53 0.56 10.40%
  QoQ % 1.56% 4.92% 3.39% -7.81% 20.75% -5.36% -
  Horiz. % 116.07% 114.29% 108.93% 105.36% 114.29% 94.64% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 07/11/16 29/07/16 24/05/16 23/02/16 24/11/15 11/08/15 -
Price 3.5000 3.2000 2.8000 2.7500 2.7000 2.7000 2.5000 -
P/RPS 1.13 1.42 1.84 3.78 0.98 1.33 1.88 -28.67%
  QoQ % -20.42% -22.83% -51.32% 285.71% -26.32% -29.26% -
  Horiz. % 60.11% 75.53% 97.87% 201.06% 52.13% 70.74% 100.00%
P/EPS 8.77 11.73 14.94 37.75 10.54 13.75 19.73 -41.61%
  QoQ % -25.23% -21.49% -60.42% 258.16% -23.35% -30.31% -
  Horiz. % 44.45% 59.45% 75.72% 191.33% 53.42% 69.69% 100.00%
EY 11.40 8.52 6.69 2.65 9.49 7.27 5.07 71.21%
  QoQ % 33.80% 27.35% 152.45% -72.08% 30.54% 43.39% -
  Horiz. % 224.85% 168.05% 131.95% 52.27% 187.18% 143.39% 100.00%
DY 4.00 0.94 0.00 0.00 4.07 1.11 0.00 -
  QoQ % 325.53% 0.00% 0.00% 0.00% 266.67% 0.00% -
  Horiz. % 360.36% 84.68% 0.00% 0.00% 366.67% 100.00% -
P/NAPS 0.71 0.66 0.62 0.62 0.62 0.62 0.58 14.36%
  QoQ % 7.58% 6.45% 0.00% 0.00% 0.00% 6.90% -
  Horiz. % 122.41% 113.79% 106.90% 106.90% 106.90% 106.90% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

236  475  591  1149 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 VC 0.05-0.005 
 MAHSING 0.975-0.025 
 DATAPRP 0.20-0.02 
 KSTAR 0.445+0.075 
 LUSTER 0.165-0.005 
 SUPERMX-C1I 0.15-0.005 
 DGSB 0.22+0.005 
 SUPERMX 9.59-0.19 
 VIVOCOM 0.0450.00 

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!

TOP ARTICLES

1. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
2. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
3. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
6. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS