Highlights

[NHFATT] QoQ 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 -     204.75%    YoY -     76.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 54,197 53,171 51,659 48,199 47,590 50,249 56,806 -3.08%
  QoQ % 1.93% 2.93% 7.18% 1.28% -5.29% -11.54% -
  Horiz. % 95.41% 93.60% 90.94% 84.85% 83.78% 88.46% 100.00%
PBT 5,162 8,897 7,205 5,306 4,006 4,293 6,109 -10.59%
  QoQ % -41.98% 23.48% 35.79% 32.45% -6.69% -29.73% -
  Horiz. % 84.50% 145.64% 117.94% 86.86% 65.58% 70.27% 100.00%
Tax -674 -3,659 -2,048 -939 -2,573 -1,704 -637 3.83%
  QoQ % 81.58% -78.66% -118.10% 63.51% -51.00% -167.50% -
  Horiz. % 105.81% 574.41% 321.51% 147.41% 403.92% 267.50% 100.00%
NP 4,488 5,238 5,157 4,367 1,433 2,589 5,472 -12.35%
  QoQ % -14.32% 1.57% 18.09% 204.75% -44.65% -52.69% -
  Horiz. % 82.02% 95.72% 94.24% 79.81% 26.19% 47.31% 100.00%
NP to SH 4,488 5,238 5,157 4,367 1,433 2,589 5,472 -12.35%
  QoQ % -14.32% 1.57% 18.09% 204.75% -44.65% -52.69% -
  Horiz. % 82.02% 95.72% 94.24% 79.81% 26.19% 47.31% 100.00%
Tax Rate 13.06 % 41.13 % 28.42 % 17.70 % 64.23 % 39.69 % 10.43 % 16.13%
  QoQ % -68.25% 44.72% 60.56% -72.44% 61.83% 280.54% -
  Horiz. % 125.22% 394.34% 272.48% 169.70% 615.82% 380.54% 100.00%
Total Cost 49,709 47,933 46,502 43,832 46,157 47,660 51,334 -2.12%
  QoQ % 3.71% 3.08% 6.09% -5.04% -3.15% -7.16% -
  Horiz. % 96.83% 93.37% 90.59% 85.39% 89.92% 92.84% 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 6,012 2,254 - - 5,260 2,254 - -
  QoQ % 166.67% 0.00% 0.00% 0.00% 133.33% 0.00% -
  Horiz. % 266.67% 100.00% 0.00% 0.00% 233.33% 100.00% -
Div Payout % 133.97 % 43.05 % - % - % 367.13 % 87.09 % - % -
  QoQ % 211.20% 0.00% 0.00% 0.00% 321.55% 0.00% -
  Horiz. % 153.83% 49.43% 0.00% 0.00% 421.55% 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 8.28 % 9.85 % 9.98 % 9.06 % 3.01 % 5.15 % 9.63 % -9.55%
  QoQ % -15.94% -1.30% 10.15% 201.00% -41.55% -46.52% -
  Horiz. % 85.98% 102.28% 103.63% 94.08% 31.26% 53.48% 100.00%
ROE 1.36 % 1.61 % 1.60 % 1.37 % 0.46 % 0.83 % 1.72 % -14.46%
  QoQ % -15.53% 0.62% 16.79% 197.83% -44.58% -51.74% -
  Horiz. % 79.07% 93.60% 93.02% 79.65% 26.74% 48.26% 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 72.11 70.75 68.73 64.13 63.32 66.86 75.58 -3.08%
  QoQ % 1.92% 2.94% 7.17% 1.28% -5.29% -11.54% -
  Horiz. % 95.41% 93.61% 90.94% 84.85% 83.78% 88.46% 100.00%
EPS 5.97 6.97 6.86 5.81 1.91 3.44 7.28 -12.36%
  QoQ % -14.35% 1.60% 18.07% 204.19% -44.48% -52.75% -
  Horiz. % 82.01% 95.74% 94.23% 79.81% 26.24% 47.25% 100.00%
DPS 8.00 3.00 0.00 0.00 7.00 3.00 0.00 -
  QoQ % 166.67% 0.00% 0.00% 0.00% 133.33% 0.00% -
  Horiz. % 266.67% 100.00% 0.00% 0.00% 233.33% 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 65.56 64.32 62.49 58.30 57.56 60.78 68.71 -3.07%
  QoQ % 1.93% 2.93% 7.19% 1.29% -5.30% -11.54% -
  Horiz. % 95.42% 93.61% 90.95% 84.85% 83.77% 88.46% 100.00%
EPS 5.43 6.34 6.24 5.28 1.73 3.13 6.62 -12.34%
  QoQ % -14.35% 1.60% 18.18% 205.20% -44.73% -52.72% -
  Horiz. % 82.02% 95.77% 94.26% 79.76% 26.13% 47.28% 100.00%
DPS 7.27 2.73 0.00 0.00 6.36 2.73 0.00 -
  QoQ % 166.30% 0.00% 0.00% 0.00% 132.97% 0.00% -
  Horiz. % 266.30% 100.00% 0.00% 0.00% 232.97% 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 3.88 3.24 3.52 3.90 4.03 4.04 3.70 3.21%
  QoQ % 19.75% -7.95% -9.74% -3.23% -0.25% 9.19% -
  Horiz. % 104.86% 87.57% 95.14% 105.41% 108.92% 109.19% 100.00%
P/EPS 46.89 32.86 35.27 43.03 133.74 78.38 38.46 14.08%
  QoQ % 42.70% -6.83% -18.03% -67.83% 70.63% 103.80% -
  Horiz. % 121.92% 85.44% 91.71% 111.88% 347.74% 203.80% 100.00%
EY 2.13 3.04 2.84 2.32 0.75 1.28 2.60 -12.42%
  QoQ % -29.93% 7.04% 22.41% 209.33% -41.41% -50.77% -
  Horiz. % 81.92% 116.92% 109.23% 89.23% 28.85% 49.23% 100.00%
DY 2.86 1.31 0.00 0.00 2.75 1.11 0.00 -
  QoQ % 118.32% 0.00% 0.00% 0.00% 147.75% 0.00% -
  Horiz. % 257.66% 118.02% 0.00% 0.00% 247.75% 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 3.74 3.82 3.64 3.79 4.06 4.11 3.66 1.45%
  QoQ % -2.09% 4.95% -3.96% -6.65% -1.22% 12.30% -
  Horiz. % 102.19% 104.37% 99.45% 103.55% 110.93% 112.30% 100.00%
P/EPS 45.21 38.74 36.43 41.82 134.79 79.83 38.05 12.15%
  QoQ % 16.70% 6.34% -12.89% -68.97% 68.85% 109.80% -
  Horiz. % 118.82% 101.81% 95.74% 109.91% 354.24% 209.80% 100.00%
EY 2.21 2.58 2.74 2.39 0.74 1.25 2.63 -10.92%
  QoQ % -14.34% -5.84% 14.64% 222.97% -40.80% -52.47% -
  Horiz. % 84.03% 98.10% 104.18% 90.87% 28.14% 47.53% 100.00%
DY 2.96 1.11 0.00 0.00 2.72 1.09 0.00 -
  QoQ % 166.67% 0.00% 0.00% 0.00% 149.54% 0.00% -
  Horiz. % 271.56% 101.83% 0.00% 0.00% 249.54% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.860.00 
 UCREST 0.1350.00 
 PINEAPP 0.3550.00 
 PUC 0.0650.00 
 WILLOW 0.400.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.840.00 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
6. LIIHEN 马来西亚家具行业的现状及发展 股天乐 成长投资
7. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
8. Jaks Resources - 1200MW power to fire up Soon ! DK66
Partners & Brokers