Highlights

[NHFATT] QoQ TTM Result on 2016-09-30 [#3]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 07-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     4.93%    YoY -     54.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 241,426 239,725 231,894 223,278 221,970 213,669 207,226 10.73%
  QoQ % 0.71% 3.38% 3.86% 0.59% 3.88% 3.11% -
  Horiz. % 116.50% 115.68% 111.90% 107.75% 107.11% 103.11% 100.00%
PBT 32,462 39,449 36,810 28,869 29,949 27,235 26,570 14.30%
  QoQ % -17.71% 7.17% 27.51% -3.61% 9.97% 2.50% -
  Horiz. % 122.18% 148.47% 138.54% 108.65% 112.72% 102.50% 100.00%
Tax -6,657 -7,563 -6,820 -3,882 -6,135 -6,877 -7,320 -6.14%
  QoQ % 11.98% -10.89% -75.68% 36.72% 10.79% 6.05% -
  Horiz. % 90.94% 103.32% 93.17% 53.03% 83.81% 93.95% 100.00%
NP 25,805 31,886 29,990 24,987 23,814 20,358 19,250 21.60%
  QoQ % -19.07% 6.32% 20.02% 4.93% 16.98% 5.76% -
  Horiz. % 134.05% 165.64% 155.79% 129.80% 123.71% 105.76% 100.00%
NP to SH 25,805 31,886 29,990 24,987 23,814 20,358 19,250 21.60%
  QoQ % -19.07% 6.32% 20.02% 4.93% 16.98% 5.76% -
  Horiz. % 134.05% 165.64% 155.79% 129.80% 123.71% 105.76% 100.00%
Tax Rate 20.51 % 19.17 % 18.53 % 13.45 % 20.48 % 25.25 % 27.55 % -17.87%
  QoQ % 6.99% 3.45% 37.77% -34.33% -18.89% -8.35% -
  Horiz. % 74.45% 69.58% 67.26% 48.82% 74.34% 91.65% 100.00%
Total Cost 215,621 207,839 201,904 198,291 198,156 193,311 187,976 9.59%
  QoQ % 3.74% 2.94% 1.82% 0.07% 2.51% 2.84% -
  Horiz. % 114.71% 110.57% 107.41% 105.49% 105.42% 102.84% 100.00%
Net Worth 382,549 379,542 372,778 366,766 341,964 333,697 329,939 10.38%
  QoQ % 0.79% 1.81% 1.64% 7.25% 2.48% 1.14% -
  Horiz. % 115.95% 115.03% 112.98% 111.16% 103.64% 101.14% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 10,521 10,521 10,521 8,267 8,267 8,267 8,267 17.46%
  QoQ % 0.00% 0.00% 27.27% 0.00% 0.00% 0.00% -
  Horiz. % 127.27% 127.27% 127.27% 100.00% 100.00% 100.00% 100.00%
Div Payout % 40.77 % 33.00 % 35.08 % 33.09 % 34.72 % 40.61 % 42.95 % -3.42%
  QoQ % 23.55% -5.93% 6.01% -4.69% -14.50% -5.45% -
  Horiz. % 94.92% 76.83% 81.68% 77.04% 80.84% 94.55% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 382,549 379,542 372,778 366,766 341,964 333,697 329,939 10.38%
  QoQ % 0.79% 1.81% 1.64% 7.25% 2.48% 1.14% -
  Horiz. % 115.95% 115.03% 112.98% 111.16% 103.64% 101.14% 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 10.69 % 13.30 % 12.93 % 11.19 % 10.73 % 9.53 % 9.29 % 9.82%
  QoQ % -19.62% 2.86% 15.55% 4.29% 12.59% 2.58% -
  Horiz. % 115.07% 143.16% 139.18% 120.45% 115.50% 102.58% 100.00%
ROE 6.75 % 8.40 % 8.04 % 6.81 % 6.96 % 6.10 % 5.83 % 10.27%
  QoQ % -19.64% 4.48% 18.06% -2.16% 14.10% 4.63% -
  Horiz. % 115.78% 144.08% 137.91% 116.81% 119.38% 104.63% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 321.23 318.97 308.55 297.08 295.34 284.30 275.72 10.73%
  QoQ % 0.71% 3.38% 3.86% 0.59% 3.88% 3.11% -
  Horiz. % 116.51% 115.69% 111.91% 107.75% 107.12% 103.11% 100.00%
EPS 34.33 42.43 39.90 33.25 31.69 27.09 25.61 21.60%
  QoQ % -19.09% 6.34% 20.00% 4.92% 16.98% 5.78% -
  Horiz. % 134.05% 165.68% 155.80% 129.83% 123.74% 105.78% 100.00%
DPS 14.00 14.00 14.00 11.00 11.00 11.00 11.00 17.46%
  QoQ % 0.00% 0.00% 27.27% 0.00% 0.00% 0.00% -
  Horiz. % 127.27% 127.27% 127.27% 100.00% 100.00% 100.00% 100.00%
NAPS 5.0900 5.0500 4.9600 4.8800 4.5500 4.4400 4.3900 10.38%
  QoQ % 0.79% 1.81% 1.64% 7.25% 2.48% 1.14% -
  Horiz. % 115.95% 115.03% 112.98% 111.16% 103.64% 101.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 292.03 289.97 280.50 270.08 268.49 258.45 250.66 10.73%
  QoQ % 0.71% 3.38% 3.86% 0.59% 3.88% 3.11% -
  Horiz. % 116.50% 115.68% 111.90% 107.75% 107.11% 103.11% 100.00%
EPS 31.21 38.57 36.28 30.22 28.81 24.63 23.28 21.60%
  QoQ % -19.08% 6.31% 20.05% 4.89% 16.97% 5.80% -
  Horiz. % 134.06% 165.68% 155.84% 129.81% 123.75% 105.80% 100.00%
DPS 12.73 12.73 12.73 10.00 10.00 10.00 10.00 17.48%
  QoQ % 0.00% 0.00% 27.30% 0.00% 0.00% 0.00% -
  Horiz. % 127.30% 127.30% 127.30% 100.00% 100.00% 100.00% 100.00%
NAPS 4.6273 4.5909 4.5091 4.4364 4.1364 4.0364 3.9909 10.38%
  QoQ % 0.79% 1.81% 1.64% 7.25% 2.48% 1.14% -
  Horiz. % 115.95% 115.03% 112.98% 111.16% 103.65% 101.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 4.3300 3.8000 3.2400 3.1400 2.7600 2.6000 2.8000 -
P/RPS 1.35 1.19 1.05 1.06 0.93 0.91 1.02 20.57%
  QoQ % 13.45% 13.33% -0.94% 13.98% 2.20% -10.78% -
  Horiz. % 132.35% 116.67% 102.94% 103.92% 91.18% 89.22% 100.00%
P/EPS 12.61 8.96 8.12 9.44 8.71 9.60 10.93 10.01%
  QoQ % 40.74% 10.34% -13.98% 8.38% -9.27% -12.17% -
  Horiz. % 115.37% 81.98% 74.29% 86.37% 79.69% 87.83% 100.00%
EY 7.93 11.16 12.32 10.59 11.48 10.42 9.15 -9.11%
  QoQ % -28.94% -9.42% 16.34% -7.75% 10.17% 13.88% -
  Horiz. % 86.67% 121.97% 134.64% 115.74% 125.46% 113.88% 100.00%
DY 3.23 3.68 4.32 3.50 3.99 4.23 3.93 -12.27%
  QoQ % -12.23% -14.81% 23.43% -12.28% -5.67% 7.63% -
  Horiz. % 82.19% 93.64% 109.92% 89.06% 101.53% 107.63% 100.00%
P/NAPS 0.85 0.75 0.65 0.64 0.61 0.59 0.64 20.85%
  QoQ % 13.33% 15.38% 1.56% 4.92% 3.39% -7.81% -
  Horiz. % 132.81% 117.19% 101.56% 100.00% 95.31% 92.19% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 27/07/17 16/05/17 27/02/17 07/11/16 29/07/16 24/05/16 23/02/16 -
Price 4.3400 4.0900 3.5000 3.2000 2.8000 2.7500 2.7000 -
P/RPS 1.35 1.28 1.13 1.08 0.95 0.97 0.98 23.83%
  QoQ % 5.47% 13.27% 4.63% 13.68% -2.06% -1.02% -
  Horiz. % 137.76% 130.61% 115.31% 110.20% 96.94% 98.98% 100.00%
P/EPS 12.64 9.64 8.77 9.63 8.84 10.15 10.54 12.89%
  QoQ % 31.12% 9.92% -8.93% 8.94% -12.91% -3.70% -
  Horiz. % 119.92% 91.46% 83.21% 91.37% 83.87% 96.30% 100.00%
EY 7.91 10.37 11.40 10.39 11.32 9.85 9.49 -11.44%
  QoQ % -23.72% -9.04% 9.72% -8.22% 14.92% 3.79% -
  Horiz. % 83.35% 109.27% 120.13% 109.48% 119.28% 103.79% 100.00%
DY 3.23 3.42 4.00 3.44 3.93 4.00 4.07 -14.29%
  QoQ % -5.56% -14.50% 16.28% -12.47% -1.75% -1.72% -
  Horiz. % 79.36% 84.03% 98.28% 84.52% 96.56% 98.28% 100.00%
P/NAPS 0.85 0.81 0.71 0.66 0.62 0.62 0.62 23.43%
  QoQ % 4.94% 14.08% 7.58% 6.45% 0.00% 0.00% -
  Horiz. % 137.10% 130.65% 114.52% 106.45% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers