Highlights

[NHFATT] QoQ TTM Result on 2015-09-30 [#3]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 24-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     19.56%    YoY -     54.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 221,970 213,669 207,226 200,619 197,697 202,844 200,596 6.99%
  QoQ % 3.88% 3.11% 3.29% 1.48% -2.54% 1.12% -
  Horiz. % 110.66% 106.52% 103.31% 100.01% 98.55% 101.12% 100.00%
PBT 29,949 27,235 26,570 25,414 20,810 19,714 17,900 40.98%
  QoQ % 9.97% 2.50% 4.55% 22.12% 5.56% 10.13% -
  Horiz. % 167.31% 152.15% 148.44% 141.98% 116.26% 110.13% 100.00%
Tax -6,135 -6,877 -7,320 -9,219 -7,264 -5,853 -5,926 2.34%
  QoQ % 10.79% 6.05% 20.60% -26.91% -24.11% 1.23% -
  Horiz. % 103.53% 116.05% 123.52% 155.57% 122.58% 98.77% 100.00%
NP 23,814 20,358 19,250 16,195 13,546 13,861 11,974 58.21%
  QoQ % 16.98% 5.76% 18.86% 19.56% -2.27% 15.76% -
  Horiz. % 198.88% 170.02% 160.76% 135.25% 113.13% 115.76% 100.00%
NP to SH 23,814 20,358 19,250 16,195 13,546 13,861 11,974 58.21%
  QoQ % 16.98% 5.76% 18.86% 19.56% -2.27% 15.76% -
  Horiz. % 198.88% 170.02% 160.76% 135.25% 113.13% 115.76% 100.00%
Tax Rate 20.48 % 25.25 % 27.55 % 36.28 % 34.91 % 29.69 % 33.11 % -27.43%
  QoQ % -18.89% -8.35% -24.06% 3.92% 17.58% -10.33% -
  Horiz. % 61.85% 76.26% 83.21% 109.57% 105.44% 89.67% 100.00%
Total Cost 198,156 193,311 187,976 184,424 184,151 188,983 188,622 3.35%
  QoQ % 2.51% 2.84% 1.93% 0.15% -2.56% 0.19% -
  Horiz. % 105.05% 102.49% 99.66% 97.77% 97.63% 100.19% 100.00%
Net Worth 341,964 333,697 329,939 326,181 323,175 319,417 314,907 5.65%
  QoQ % 2.48% 1.14% 1.15% 0.93% 1.18% 1.43% -
  Horiz. % 108.59% 105.97% 104.77% 103.58% 102.63% 101.43% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 8,267 8,267 8,267 7,515 7,515 7,515 7,515 6.57%
  QoQ % 0.00% 0.00% 10.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.00% 110.00% 110.00% 100.00% 100.00% 100.00% 100.00%
Div Payout % 34.72 % 40.61 % 42.95 % 46.41 % 55.48 % 54.22 % 62.77 % -32.64%
  QoQ % -14.50% -5.45% -7.46% -16.35% 2.32% -13.62% -
  Horiz. % 55.31% 64.70% 68.42% 73.94% 88.39% 86.38% 100.00%
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 341,964 333,697 329,939 326,181 323,175 319,417 314,907 5.65%
  QoQ % 2.48% 1.14% 1.15% 0.93% 1.18% 1.43% -
  Horiz. % 108.59% 105.97% 104.77% 103.58% 102.63% 101.43% 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 10.73 % 9.53 % 9.29 % 8.07 % 6.85 % 6.83 % 5.97 % 47.88%
  QoQ % 12.59% 2.58% 15.12% 17.81% 0.29% 14.41% -
  Horiz. % 179.73% 159.63% 155.61% 135.18% 114.74% 114.41% 100.00%
ROE 6.96 % 6.10 % 5.83 % 4.97 % 4.19 % 4.34 % 3.80 % 49.75%
  QoQ % 14.10% 4.63% 17.30% 18.62% -3.46% 14.21% -
  Horiz. % 183.16% 160.53% 153.42% 130.79% 110.26% 114.21% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 295.34 284.30 275.72 266.93 263.05 269.89 266.90 6.99%
  QoQ % 3.88% 3.11% 3.29% 1.48% -2.53% 1.12% -
  Horiz. % 110.66% 106.52% 103.30% 100.01% 98.56% 101.12% 100.00%
EPS 31.69 27.09 25.61 21.55 18.02 18.44 15.93 58.24%
  QoQ % 16.98% 5.78% 18.84% 19.59% -2.28% 15.76% -
  Horiz. % 198.93% 170.06% 160.77% 135.28% 113.12% 115.76% 100.00%
DPS 11.00 11.00 11.00 10.00 10.00 10.00 10.00 6.57%
  QoQ % 0.00% 0.00% 10.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.00% 110.00% 110.00% 100.00% 100.00% 100.00% 100.00%
NAPS 4.5500 4.4400 4.3900 4.3400 4.3000 4.2500 4.1900 5.65%
  QoQ % 2.48% 1.14% 1.15% 0.93% 1.18% 1.43% -
  Horiz. % 108.59% 105.97% 104.77% 103.58% 102.63% 101.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 268.49 258.45 250.66 242.67 239.13 245.36 242.64 6.99%
  QoQ % 3.88% 3.11% 3.29% 1.48% -2.54% 1.12% -
  Horiz. % 110.65% 106.52% 103.31% 100.01% 98.55% 101.12% 100.00%
EPS 28.81 24.63 23.28 19.59 16.39 16.77 14.48 58.26%
  QoQ % 16.97% 5.80% 18.84% 19.52% -2.27% 15.81% -
  Horiz. % 198.96% 170.10% 160.77% 135.29% 113.19% 115.81% 100.00%
DPS 10.00 10.00 10.00 9.09 9.09 9.09 9.09 6.57%
  QoQ % 0.00% 0.00% 10.01% 0.00% 0.00% 0.00% -
  Horiz. % 110.01% 110.01% 110.01% 100.00% 100.00% 100.00% 100.00%
NAPS 4.1364 4.0364 3.9909 3.9455 3.9091 3.8637 3.8091 5.65%
  QoQ % 2.48% 1.14% 1.15% 0.93% 1.18% 1.43% -
  Horiz. % 108.59% 105.97% 104.77% 103.58% 102.63% 101.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.7600 2.6000 2.8000 2.2900 2.4200 2.5000 2.5500 -
P/RPS 0.93 0.91 1.02 0.86 0.92 0.93 0.96 -2.10%
  QoQ % 2.20% -10.78% 18.60% -6.52% -1.08% -3.12% -
  Horiz. % 96.88% 94.79% 106.25% 89.58% 95.83% 96.88% 100.00%
P/EPS 8.71 9.60 10.93 10.63 13.43 13.56 16.01 -33.38%
  QoQ % -9.27% -12.17% 2.82% -20.85% -0.96% -15.30% -
  Horiz. % 54.40% 59.96% 68.27% 66.40% 83.89% 84.70% 100.00%
EY 11.48 10.42 9.15 9.41 7.45 7.38 6.25 50.04%
  QoQ % 10.17% 13.88% -2.76% 26.31% 0.95% 18.08% -
  Horiz. % 183.68% 166.72% 146.40% 150.56% 119.20% 118.08% 100.00%
DY 3.99 4.23 3.93 4.37 4.13 4.00 3.92 1.19%
  QoQ % -5.67% 7.63% -10.07% 5.81% 3.25% 2.04% -
  Horiz. % 101.79% 107.91% 100.26% 111.48% 105.36% 102.04% 100.00%
P/NAPS 0.61 0.59 0.64 0.53 0.56 0.59 0.61 -
  QoQ % 3.39% -7.81% 20.75% -5.36% -5.08% -3.28% -
  Horiz. % 100.00% 96.72% 104.92% 86.89% 91.80% 96.72% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/07/16 24/05/16 23/02/16 24/11/15 11/08/15 05/05/15 27/02/15 -
Price 2.8000 2.7500 2.7000 2.7000 2.5000 2.4300 2.5700 -
P/RPS 0.95 0.97 0.98 1.01 0.95 0.90 0.96 -0.70%
  QoQ % -2.06% -1.02% -2.97% 6.32% 5.56% -6.25% -
  Horiz. % 98.96% 101.04% 102.08% 105.21% 98.96% 93.75% 100.00%
P/EPS 8.84 10.15 10.54 12.53 13.87 13.18 16.13 -33.05%
  QoQ % -12.91% -3.70% -15.88% -9.66% 5.24% -18.29% -
  Horiz. % 54.80% 62.93% 65.34% 77.68% 85.99% 81.71% 100.00%
EY 11.32 9.85 9.49 7.98 7.21 7.59 6.20 49.44%
  QoQ % 14.92% 3.79% 18.92% 10.68% -5.01% 22.42% -
  Horiz. % 182.58% 158.87% 153.06% 128.71% 116.29% 122.42% 100.00%
DY 3.93 4.00 4.07 3.70 4.00 4.12 3.89 0.68%
  QoQ % -1.75% -1.72% 10.00% -7.50% -2.91% 5.91% -
  Horiz. % 101.03% 102.83% 104.63% 95.12% 102.83% 105.91% 100.00%
P/NAPS 0.62 0.62 0.62 0.62 0.58 0.57 0.61 1.09%
  QoQ % 0.00% 0.00% 0.00% 6.90% 1.75% -6.56% -
  Horiz. % 101.64% 101.64% 101.64% 101.64% 95.08% 93.44% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers