Highlights

[NHFATT] QoQ TTM Result on 2015-06-30 [#2]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 11-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -2.27%    YoY -     1.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 213,669 207,226 200,619 197,697 202,844 200,596 202,767 3.55%
  QoQ % 3.11% 3.29% 1.48% -2.54% 1.12% -1.07% -
  Horiz. % 105.38% 102.20% 98.94% 97.50% 100.04% 98.93% 100.00%
PBT 27,235 26,570 25,414 20,810 19,714 17,900 15,995 42.55%
  QoQ % 2.50% 4.55% 22.12% 5.56% 10.13% 11.91% -
  Horiz. % 170.27% 166.11% 158.89% 130.10% 123.25% 111.91% 100.00%
Tax -6,877 -7,320 -9,219 -7,264 -5,853 -5,926 -5,503 16.00%
  QoQ % 6.05% 20.60% -26.91% -24.11% 1.23% -7.69% -
  Horiz. % 124.97% 133.02% 167.53% 132.00% 106.36% 107.69% 100.00%
NP 20,358 19,250 16,195 13,546 13,861 11,974 10,492 55.50%
  QoQ % 5.76% 18.86% 19.56% -2.27% 15.76% 14.13% -
  Horiz. % 194.03% 183.47% 154.36% 129.11% 132.11% 114.13% 100.00%
NP to SH 20,358 19,250 16,195 13,546 13,861 11,974 10,492 55.50%
  QoQ % 5.76% 18.86% 19.56% -2.27% 15.76% 14.13% -
  Horiz. % 194.03% 183.47% 154.36% 129.11% 132.11% 114.13% 100.00%
Tax Rate 25.25 % 27.55 % 36.28 % 34.91 % 29.69 % 33.11 % 34.40 % -18.61%
  QoQ % -8.35% -24.06% 3.92% 17.58% -10.33% -3.75% -
  Horiz. % 73.40% 80.09% 105.47% 101.48% 86.31% 96.25% 100.00%
Total Cost 193,311 187,976 184,424 184,151 188,983 188,622 192,275 0.36%
  QoQ % 2.84% 1.93% 0.15% -2.56% 0.19% -1.90% -
  Horiz. % 100.54% 97.76% 95.92% 95.77% 98.29% 98.10% 100.00%
Net Worth 333,697 329,939 326,181 323,175 319,417 314,907 313,404 4.27%
  QoQ % 1.14% 1.15% 0.93% 1.18% 1.43% 0.48% -
  Horiz. % 106.47% 105.28% 104.08% 103.12% 101.92% 100.48% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 8,267 8,267 7,515 7,515 7,515 7,515 9,018 -5.63%
  QoQ % 0.00% 10.00% 0.00% 0.00% 0.00% -16.67% -
  Horiz. % 91.67% 91.67% 83.33% 83.33% 83.33% 83.33% 100.00%
Div Payout % 40.61 % 42.95 % 46.41 % 55.48 % 54.22 % 62.77 % 85.96 % -39.31%
  QoQ % -5.45% -7.46% -16.35% 2.32% -13.62% -26.98% -
  Horiz. % 47.24% 49.97% 53.99% 64.54% 63.08% 73.02% 100.00%
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 333,697 329,939 326,181 323,175 319,417 314,907 313,404 4.27%
  QoQ % 1.14% 1.15% 0.93% 1.18% 1.43% 0.48% -
  Horiz. % 106.47% 105.28% 104.08% 103.12% 101.92% 100.48% 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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 9.53 % 9.29 % 8.07 % 6.85 % 6.83 % 5.97 % 5.17 % 50.28%
  QoQ % 2.58% 15.12% 17.81% 0.29% 14.41% 15.47% -
  Horiz. % 184.33% 179.69% 156.09% 132.50% 132.11% 115.47% 100.00%
ROE 6.10 % 5.83 % 4.97 % 4.19 % 4.34 % 3.80 % 3.35 % 49.06%
  QoQ % 4.63% 17.30% 18.62% -3.46% 14.21% 13.43% -
  Horiz. % 182.09% 174.03% 148.36% 125.07% 129.55% 113.43% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 284.30 275.72 266.93 263.05 269.89 266.90 269.79 3.55%
  QoQ % 3.11% 3.29% 1.48% -2.53% 1.12% -1.07% -
  Horiz. % 105.38% 102.20% 98.94% 97.50% 100.04% 98.93% 100.00%
EPS 27.09 25.61 21.55 18.02 18.44 15.93 13.96 55.52%
  QoQ % 5.78% 18.84% 19.59% -2.28% 15.76% 14.11% -
  Horiz. % 194.05% 183.45% 154.37% 129.08% 132.09% 114.11% 100.00%
DPS 11.00 11.00 10.00 10.00 10.00 10.00 12.00 -5.63%
  QoQ % 0.00% 10.00% 0.00% 0.00% 0.00% -16.67% -
  Horiz. % 91.67% 91.67% 83.33% 83.33% 83.33% 83.33% 100.00%
NAPS 4.4400 4.3900 4.3400 4.3000 4.2500 4.1900 4.1700 4.27%
  QoQ % 1.14% 1.15% 0.93% 1.18% 1.43% 0.48% -
  Horiz. % 106.47% 105.28% 104.08% 103.12% 101.92% 100.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,704
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 258.35 250.56 242.57 239.04 245.26 242.55 245.17 3.55%
  QoQ % 3.11% 3.29% 1.48% -2.54% 1.12% -1.07% -
  Horiz. % 105.38% 102.20% 98.94% 97.50% 100.04% 98.93% 100.00%
EPS 24.62 23.28 19.58 16.38 16.76 14.48 12.69 55.49%
  QoQ % 5.76% 18.90% 19.54% -2.27% 15.75% 14.11% -
  Horiz. % 194.01% 183.45% 154.29% 129.08% 132.07% 114.11% 100.00%
DPS 10.00 10.00 9.09 9.09 9.09 9.09 10.90 -5.58%
  QoQ % 0.00% 10.01% 0.00% 0.00% 0.00% -16.61% -
  Horiz. % 91.74% 91.74% 83.39% 83.39% 83.39% 83.39% 100.00%
NAPS 4.0348 3.9894 3.9439 3.9076 3.8622 3.8076 3.7895 4.27%
  QoQ % 1.14% 1.15% 0.93% 1.18% 1.43% 0.48% -
  Horiz. % 106.47% 105.28% 104.07% 103.12% 101.92% 100.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.6000 2.8000 2.2900 2.4200 2.5000 2.5500 2.7000 -
P/RPS 0.91 1.02 0.86 0.92 0.93 0.96 1.00 -6.09%
  QoQ % -10.78% 18.60% -6.52% -1.08% -3.12% -4.00% -
  Horiz. % 91.00% 102.00% 86.00% 92.00% 93.00% 96.00% 100.00%
P/EPS 9.60 10.93 10.63 13.43 13.56 16.01 19.34 -37.28%
  QoQ % -12.17% 2.82% -20.85% -0.96% -15.30% -17.22% -
  Horiz. % 49.64% 56.51% 54.96% 69.44% 70.11% 82.78% 100.00%
EY 10.42 9.15 9.41 7.45 7.38 6.25 5.17 59.49%
  QoQ % 13.88% -2.76% 26.31% 0.95% 18.08% 20.89% -
  Horiz. % 201.55% 176.98% 182.01% 144.10% 142.75% 120.89% 100.00%
DY 4.23 3.93 4.37 4.13 4.00 3.92 4.44 -3.18%
  QoQ % 7.63% -10.07% 5.81% 3.25% 2.04% -11.71% -
  Horiz. % 95.27% 88.51% 98.42% 93.02% 90.09% 88.29% 100.00%
P/NAPS 0.59 0.64 0.53 0.56 0.59 0.61 0.65 -6.25%
  QoQ % -7.81% 20.75% -5.36% -5.08% -3.28% -6.15% -
  Horiz. % 90.77% 98.46% 81.54% 86.15% 90.77% 93.85% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 24/05/16 23/02/16 24/11/15 11/08/15 05/05/15 27/02/15 24/11/14 -
Price 2.7500 2.7000 2.7000 2.5000 2.4300 2.5700 2.7500 -
P/RPS 0.97 0.98 1.01 0.95 0.90 0.96 1.02 -3.29%
  QoQ % -1.02% -2.97% 6.32% 5.56% -6.25% -5.88% -
  Horiz. % 95.10% 96.08% 99.02% 93.14% 88.24% 94.12% 100.00%
P/EPS 10.15 10.54 12.53 13.87 13.18 16.13 19.70 -35.71%
  QoQ % -3.70% -15.88% -9.66% 5.24% -18.29% -18.12% -
  Horiz. % 51.52% 53.50% 63.60% 70.41% 66.90% 81.88% 100.00%
EY 9.85 9.49 7.98 7.21 7.59 6.20 5.08 55.43%
  QoQ % 3.79% 18.92% 10.68% -5.01% 22.42% 22.05% -
  Horiz. % 193.90% 186.81% 157.09% 141.93% 149.41% 122.05% 100.00%
DY 4.00 4.07 3.70 4.00 4.12 3.89 4.36 -5.58%
  QoQ % -1.72% 10.00% -7.50% -2.91% 5.91% -10.78% -
  Horiz. % 91.74% 93.35% 84.86% 91.74% 94.50% 89.22% 100.00%
P/NAPS 0.62 0.62 0.62 0.58 0.57 0.61 0.66 -4.08%
  QoQ % 0.00% 0.00% 6.90% 1.75% -6.56% -7.58% -
  Horiz. % 93.94% 93.94% 93.94% 87.88% 86.36% 92.42% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers