Highlights

[NHFATT] QoQ TTM Result on 2014-09-30 [#3]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 24-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -21.75%    YoY -     -51.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 197,697 202,844 200,596 202,767 204,110 202,241 210,603 -4.14%
  QoQ % -2.54% 1.12% -1.07% -0.66% 0.92% -3.97% -
  Horiz. % 93.87% 96.32% 95.25% 96.28% 96.92% 96.03% 100.00%
PBT 20,810 19,714 17,900 15,995 19,129 22,803 27,358 -16.71%
  QoQ % 5.56% 10.13% 11.91% -16.38% -16.11% -16.65% -
  Horiz. % 76.07% 72.06% 65.43% 58.47% 69.92% 83.35% 100.00%
Tax -7,264 -5,853 -5,926 -5,503 -5,721 -6,929 -7,209 0.51%
  QoQ % -24.11% 1.23% -7.69% 3.81% 17.43% 3.88% -
  Horiz. % 100.76% 81.19% 82.20% 76.34% 79.36% 96.12% 100.00%
NP 13,546 13,861 11,974 10,492 13,408 15,874 20,149 -23.31%
  QoQ % -2.27% 15.76% 14.13% -21.75% -15.53% -21.22% -
  Horiz. % 67.23% 68.79% 59.43% 52.07% 66.54% 78.78% 100.00%
NP to SH 13,546 13,861 11,974 10,492 13,408 15,874 20,149 -23.31%
  QoQ % -2.27% 15.76% 14.13% -21.75% -15.53% -21.22% -
  Horiz. % 67.23% 68.79% 59.43% 52.07% 66.54% 78.78% 100.00%
Tax Rate 34.91 % 29.69 % 33.11 % 34.40 % 29.91 % 30.39 % 26.35 % 20.69%
  QoQ % 17.58% -10.33% -3.75% 15.01% -1.58% 15.33% -
  Horiz. % 132.49% 112.68% 125.65% 130.55% 113.51% 115.33% 100.00%
Total Cost 184,151 188,983 188,622 192,275 190,702 186,367 190,454 -2.22%
  QoQ % -2.56% 0.19% -1.90% 0.82% 2.33% -2.15% -
  Horiz. % 96.69% 99.23% 99.04% 100.96% 100.13% 97.85% 100.00%
Net Worth 323,175 319,417 314,907 313,404 317,914 314,907 313,404 2.07%
  QoQ % 1.18% 1.43% 0.48% -1.42% 0.95% 0.48% -
  Horiz. % 103.12% 101.92% 100.48% 100.00% 101.44% 100.48% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 7,515 7,515 7,515 9,018 9,018 9,018 9,018 -11.47%
  QoQ % 0.00% 0.00% -16.67% 0.00% 0.00% 0.00% -
  Horiz. % 83.33% 83.33% 83.33% 100.00% 100.00% 100.00% 100.00%
Div Payout % 55.48 % 54.22 % 62.77 % 85.96 % 67.26 % 56.82 % 44.76 % 15.43%
  QoQ % 2.32% -13.62% -26.98% 27.80% 18.37% 26.94% -
  Horiz. % 123.95% 121.13% 140.24% 192.05% 150.27% 126.94% 100.00%
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 323,175 319,417 314,907 313,404 317,914 314,907 313,404 2.07%
  QoQ % 1.18% 1.43% 0.48% -1.42% 0.95% 0.48% -
  Horiz. % 103.12% 101.92% 100.48% 100.00% 101.44% 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.85 % 6.83 % 5.97 % 5.17 % 6.57 % 7.85 % 9.57 % -20.03%
  QoQ % 0.29% 14.41% 15.47% -21.31% -16.31% -17.97% -
  Horiz. % 71.58% 71.37% 62.38% 54.02% 68.65% 82.03% 100.00%
ROE 4.19 % 4.34 % 3.80 % 3.35 % 4.22 % 5.04 % 6.43 % -24.90%
  QoQ % -3.46% 14.21% 13.43% -20.62% -16.27% -21.62% -
  Horiz. % 65.16% 67.50% 59.10% 52.10% 65.63% 78.38% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 263.05 269.89 266.90 269.79 271.58 269.09 280.22 -4.14%
  QoQ % -2.53% 1.12% -1.07% -0.66% 0.93% -3.97% -
  Horiz. % 93.87% 96.31% 95.25% 96.28% 96.92% 96.03% 100.00%
EPS 18.02 18.44 15.93 13.96 17.84 21.12 26.81 -23.32%
  QoQ % -2.28% 15.76% 14.11% -21.75% -15.53% -21.22% -
  Horiz. % 67.21% 68.78% 59.42% 52.07% 66.54% 78.78% 100.00%
DPS 10.00 10.00 10.00 12.00 12.00 12.00 12.00 -11.47%
  QoQ % 0.00% 0.00% -16.67% 0.00% 0.00% 0.00% -
  Horiz. % 83.33% 83.33% 83.33% 100.00% 100.00% 100.00% 100.00%
NAPS 4.3000 4.2500 4.1900 4.1700 4.2300 4.1900 4.1700 2.07%
  QoQ % 1.18% 1.43% 0.48% -1.42% 0.95% 0.48% -
  Horiz. % 103.12% 101.92% 100.48% 100.00% 101.44% 100.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,704
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 239.04 245.26 242.55 245.17 246.79 244.53 254.65 -4.14%
  QoQ % -2.54% 1.12% -1.07% -0.66% 0.92% -3.97% -
  Horiz. % 93.87% 96.31% 95.25% 96.28% 96.91% 96.03% 100.00%
EPS 16.38 16.76 14.48 12.69 16.21 19.19 24.36 -23.30%
  QoQ % -2.27% 15.75% 14.11% -21.71% -15.53% -21.22% -
  Horiz. % 67.24% 68.80% 59.44% 52.09% 66.54% 78.78% 100.00%
DPS 9.09 9.09 9.09 10.90 10.90 10.90 10.90 -11.43%
  QoQ % 0.00% 0.00% -16.61% 0.00% 0.00% 0.00% -
  Horiz. % 83.39% 83.39% 83.39% 100.00% 100.00% 100.00% 100.00%
NAPS 3.9076 3.8622 3.8076 3.7895 3.8440 3.8076 3.7895 2.07%
  QoQ % 1.18% 1.43% 0.48% -1.42% 0.96% 0.48% -
  Horiz. % 103.12% 101.92% 100.48% 100.00% 101.44% 100.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.4200 2.5000 2.5500 2.7000 2.8000 2.7700 2.8800 -
P/RPS 0.92 0.93 0.96 1.00 1.03 1.03 1.03 -7.27%
  QoQ % -1.08% -3.12% -4.00% -2.91% 0.00% 0.00% -
  Horiz. % 89.32% 90.29% 93.20% 97.09% 100.00% 100.00% 100.00%
P/EPS 13.43 13.56 16.01 19.34 15.70 13.11 10.74 16.12%
  QoQ % -0.96% -15.30% -17.22% 23.18% 19.76% 22.07% -
  Horiz. % 125.05% 126.26% 149.07% 180.07% 146.18% 122.07% 100.00%
EY 7.45 7.38 6.25 5.17 6.37 7.62 9.31 -13.84%
  QoQ % 0.95% 18.08% 20.89% -18.84% -16.40% -18.15% -
  Horiz. % 80.02% 79.27% 67.13% 55.53% 68.42% 81.85% 100.00%
DY 4.13 4.00 3.92 4.44 4.29 4.33 4.17 -0.64%
  QoQ % 3.25% 2.04% -11.71% 3.50% -0.92% 3.84% -
  Horiz. % 99.04% 95.92% 94.00% 106.47% 102.88% 103.84% 100.00%
P/NAPS 0.56 0.59 0.61 0.65 0.66 0.66 0.69 -13.03%
  QoQ % -5.08% -3.28% -6.15% -1.52% 0.00% -4.35% -
  Horiz. % 81.16% 85.51% 88.41% 94.20% 95.65% 95.65% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 11/08/15 05/05/15 27/02/15 24/11/14 29/08/14 29/05/14 26/02/14 -
Price 2.5000 2.4300 2.5700 2.7500 2.7700 2.8300 2.7300 -
P/RPS 0.95 0.90 0.96 1.02 1.02 1.05 0.97 -1.38%
  QoQ % 5.56% -6.25% -5.88% 0.00% -2.86% 8.25% -
  Horiz. % 97.94% 92.78% 98.97% 105.15% 105.15% 108.25% 100.00%
P/EPS 13.87 13.18 16.13 19.70 15.53 13.40 10.18 22.97%
  QoQ % 5.24% -18.29% -18.12% 26.85% 15.90% 31.63% -
  Horiz. % 136.25% 129.47% 158.45% 193.52% 152.55% 131.63% 100.00%
EY 7.21 7.59 6.20 5.08 6.44 7.46 9.82 -18.66%
  QoQ % -5.01% 22.42% 22.05% -21.12% -13.67% -24.03% -
  Horiz. % 73.42% 77.29% 63.14% 51.73% 65.58% 75.97% 100.00%
DY 4.00 4.12 3.89 4.36 4.33 4.24 4.40 -6.17%
  QoQ % -2.91% 5.91% -10.78% 0.69% 2.12% -3.64% -
  Horiz. % 90.91% 93.64% 88.41% 99.09% 98.41% 96.36% 100.00%
P/NAPS 0.58 0.57 0.61 0.66 0.65 0.68 0.65 -7.33%
  QoQ % 1.75% -6.56% -7.58% 1.54% -4.41% 4.62% -
  Horiz. % 89.23% 87.69% 93.85% 101.54% 100.00% 104.62% 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  226  528  1305 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.495+0.015 
 DGB 0.18+0.01 
 HSI-H8F 0.32+0.015 
 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