Highlights

[NHFATT] QoQ TTM Result on 2016-06-30 [#2]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 29-Jul-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     16.98%    YoY -     75.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 239,725 231,894 223,278 221,970 213,669 207,226 200,619 12.59%
  QoQ % 3.38% 3.86% 0.59% 3.88% 3.11% 3.29% -
  Horiz. % 119.49% 115.59% 111.29% 110.64% 106.50% 103.29% 100.00%
PBT 39,449 36,810 28,869 29,949 27,235 26,570 25,414 34.03%
  QoQ % 7.17% 27.51% -3.61% 9.97% 2.50% 4.55% -
  Horiz. % 155.23% 144.84% 113.59% 117.84% 107.17% 104.55% 100.00%
Tax -7,563 -6,820 -3,882 -6,135 -6,877 -7,320 -9,219 -12.36%
  QoQ % -10.89% -75.68% 36.72% 10.79% 6.05% 20.60% -
  Horiz. % 82.04% 73.98% 42.11% 66.55% 74.60% 79.40% 100.00%
NP 31,886 29,990 24,987 23,814 20,358 19,250 16,195 57.02%
  QoQ % 6.32% 20.02% 4.93% 16.98% 5.76% 18.86% -
  Horiz. % 196.89% 185.18% 154.29% 147.05% 125.71% 118.86% 100.00%
NP to SH 31,886 29,990 24,987 23,814 20,358 19,250 16,195 57.02%
  QoQ % 6.32% 20.02% 4.93% 16.98% 5.76% 18.86% -
  Horiz. % 196.89% 185.18% 154.29% 147.05% 125.71% 118.86% 100.00%
Tax Rate 19.17 % 18.53 % 13.45 % 20.48 % 25.25 % 27.55 % 36.28 % -34.62%
  QoQ % 3.45% 37.77% -34.33% -18.89% -8.35% -24.06% -
  Horiz. % 52.84% 51.07% 37.07% 56.45% 69.60% 75.94% 100.00%
Total Cost 207,839 201,904 198,291 198,156 193,311 187,976 184,424 8.29%
  QoQ % 2.94% 1.82% 0.07% 2.51% 2.84% 1.93% -
  Horiz. % 112.70% 109.48% 107.52% 107.45% 104.82% 101.93% 100.00%
Net Worth 379,542 372,778 366,766 341,964 333,697 329,939 326,181 10.62%
  QoQ % 1.81% 1.64% 7.25% 2.48% 1.14% 1.15% -
  Horiz. % 116.36% 114.29% 112.44% 104.84% 102.30% 101.15% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 10,521 10,521 8,267 8,267 8,267 8,267 7,515 25.12%
  QoQ % 0.00% 27.27% 0.00% 0.00% 0.00% 10.00% -
  Horiz. % 140.00% 140.00% 110.00% 110.00% 110.00% 110.00% 100.00%
Div Payout % 33.00 % 35.08 % 33.09 % 34.72 % 40.61 % 42.95 % 46.41 % -20.32%
  QoQ % -5.93% 6.01% -4.69% -14.50% -5.45% -7.46% -
  Horiz. % 71.11% 75.59% 71.30% 74.81% 87.50% 92.54% 100.00%
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 379,542 372,778 366,766 341,964 333,697 329,939 326,181 10.62%
  QoQ % 1.81% 1.64% 7.25% 2.48% 1.14% 1.15% -
  Horiz. % 116.36% 114.29% 112.44% 104.84% 102.30% 101.15% 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 13.30 % 12.93 % 11.19 % 10.73 % 9.53 % 9.29 % 8.07 % 39.48%
  QoQ % 2.86% 15.55% 4.29% 12.59% 2.58% 15.12% -
  Horiz. % 164.81% 160.22% 138.66% 132.96% 118.09% 115.12% 100.00%
ROE 8.40 % 8.04 % 6.81 % 6.96 % 6.10 % 5.83 % 4.97 % 41.84%
  QoQ % 4.48% 18.06% -2.16% 14.10% 4.63% 17.30% -
  Horiz. % 169.01% 161.77% 137.02% 140.04% 122.74% 117.30% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 318.97 308.55 297.08 295.34 284.30 275.72 266.93 12.60%
  QoQ % 3.38% 3.86% 0.59% 3.88% 3.11% 3.29% -
  Horiz. % 119.50% 115.59% 111.30% 110.64% 106.51% 103.29% 100.00%
EPS 42.43 39.90 33.25 31.69 27.09 25.61 21.55 57.03%
  QoQ % 6.34% 20.00% 4.92% 16.98% 5.78% 18.84% -
  Horiz. % 196.89% 185.15% 154.29% 147.05% 125.71% 118.84% 100.00%
DPS 14.00 14.00 11.00 11.00 11.00 11.00 10.00 25.12%
  QoQ % 0.00% 27.27% 0.00% 0.00% 0.00% 10.00% -
  Horiz. % 140.00% 140.00% 110.00% 110.00% 110.00% 110.00% 100.00%
NAPS 5.0500 4.9600 4.8800 4.5500 4.4400 4.3900 4.3400 10.62%
  QoQ % 1.81% 1.64% 7.25% 2.48% 1.14% 1.15% -
  Horiz. % 116.36% 114.29% 112.44% 104.84% 102.30% 101.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,704
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 289.86 280.39 269.97 268.39 258.35 250.56 242.57 12.60%
  QoQ % 3.38% 3.86% 0.59% 3.89% 3.11% 3.29% -
  Horiz. % 119.50% 115.59% 111.30% 110.64% 106.51% 103.29% 100.00%
EPS 38.55 36.26 30.21 28.79 24.62 23.28 19.58 57.02%
  QoQ % 6.32% 20.03% 4.93% 16.94% 5.76% 18.90% -
  Horiz. % 196.88% 185.19% 154.29% 147.04% 125.74% 118.90% 100.00%
DPS 12.72 12.72 10.00 10.00 10.00 10.00 9.09 25.08%
  QoQ % 0.00% 27.20% 0.00% 0.00% 0.00% 10.01% -
  Horiz. % 139.93% 139.93% 110.01% 110.01% 110.01% 110.01% 100.00%
NAPS 4.5891 4.5074 4.4347 4.1348 4.0348 3.9894 3.9439 10.62%
  QoQ % 1.81% 1.64% 7.25% 2.48% 1.14% 1.15% -
  Horiz. % 116.36% 114.29% 112.44% 104.84% 102.30% 101.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 3.8000 3.2400 3.1400 2.7600 2.6000 2.8000 2.2900 -
P/RPS 1.19 1.05 1.06 0.93 0.91 1.02 0.86 24.15%
  QoQ % 13.33% -0.94% 13.98% 2.20% -10.78% 18.60% -
  Horiz. % 138.37% 122.09% 123.26% 108.14% 105.81% 118.60% 100.00%
P/EPS 8.96 8.12 9.44 8.71 9.60 10.93 10.63 -10.76%
  QoQ % 10.34% -13.98% 8.38% -9.27% -12.17% 2.82% -
  Horiz. % 84.29% 76.39% 88.81% 81.94% 90.31% 102.82% 100.00%
EY 11.16 12.32 10.59 11.48 10.42 9.15 9.41 12.03%
  QoQ % -9.42% 16.34% -7.75% 10.17% 13.88% -2.76% -
  Horiz. % 118.60% 130.92% 112.54% 122.00% 110.73% 97.24% 100.00%
DY 3.68 4.32 3.50 3.99 4.23 3.93 4.37 -10.82%
  QoQ % -14.81% 23.43% -12.28% -5.67% 7.63% -10.07% -
  Horiz. % 84.21% 98.86% 80.09% 91.30% 96.80% 89.93% 100.00%
P/NAPS 0.75 0.65 0.64 0.61 0.59 0.64 0.53 26.02%
  QoQ % 15.38% 1.56% 4.92% 3.39% -7.81% 20.75% -
  Horiz. % 141.51% 122.64% 120.75% 115.09% 111.32% 120.75% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 16/05/17 27/02/17 07/11/16 29/07/16 24/05/16 23/02/16 24/11/15 -
Price 4.0900 3.5000 3.2000 2.8000 2.7500 2.7000 2.7000 -
P/RPS 1.28 1.13 1.08 0.95 0.97 0.98 1.01 17.09%
  QoQ % 13.27% 4.63% 13.68% -2.06% -1.02% -2.97% -
  Horiz. % 126.73% 111.88% 106.93% 94.06% 96.04% 97.03% 100.00%
P/EPS 9.64 8.77 9.63 8.84 10.15 10.54 12.53 -16.02%
  QoQ % 9.92% -8.93% 8.94% -12.91% -3.70% -15.88% -
  Horiz. % 76.94% 69.99% 76.86% 70.55% 81.01% 84.12% 100.00%
EY 10.37 11.40 10.39 11.32 9.85 9.49 7.98 19.06%
  QoQ % -9.04% 9.72% -8.22% 14.92% 3.79% 18.92% -
  Horiz. % 129.95% 142.86% 130.20% 141.85% 123.43% 118.92% 100.00%
DY 3.42 4.00 3.44 3.93 4.00 4.07 3.70 -5.11%
  QoQ % -14.50% 16.28% -12.47% -1.75% -1.72% 10.00% -
  Horiz. % 92.43% 108.11% 92.97% 106.22% 108.11% 110.00% 100.00%
P/NAPS 0.81 0.71 0.66 0.62 0.62 0.62 0.62 19.49%
  QoQ % 14.08% 7.58% 6.45% 0.00% 0.00% 0.00% -
  Horiz. % 130.65% 114.52% 106.45% 100.00% 100.00% 100.00% 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.
 


 

229  227  530  1302 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.495+0.015 
 DGB 0.18+0.01 
 HSI-H8F 0.315+0.01 
 TANCO 0.075+0.005 
 AAX 0.175+0.01 
 SAPNRG-WA 0.1350.00 
 VELESTO 0.39+0.005 
 HSI-C7J 0.15-0.01 
 RSAWIT 0.17+0.02 

TOP ARTICLES

1. Sapura Energy : Rebuilding Its Empire Weekly GreenTrade$ watchlist
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. THIS IS NOW THE BEST TIME TO DEPLOY MONEY FULLY INTO THE COMING BULL YEAR OF 2020, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Opium wars (How Hong Kong Began) - Koon Yew Yin Koon Yew Yin's Blog
5. LKL International Berhad - The Hidden Star in the Healthcare Sector LKL International Berhad
6. ALAM MARITIM (5115) Bull Searcher
7. [转贴] 阿里巴巴不缺钱 为何还要在港上市? Good Articles to Share
8. [转贴] [PESTECH INTERNATIONAL BHD:订单额达16.3亿令吉,并对本地及海外的进一步业务发展抱有积极的期望;决定着手参与了2019年8月19日提交的大规模太阳能3项目的招标] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers