Highlights

[NHFATT] QoQ TTM Result on 2015-12-31 [#4]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 23-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     18.86%    YoY -     60.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 223,278 221,970 213,669 207,226 200,619 197,697 202,844 6.59%
  QoQ % 0.59% 3.88% 3.11% 3.29% 1.48% -2.54% -
  Horiz. % 110.07% 109.43% 105.34% 102.16% 98.90% 97.46% 100.00%
PBT 28,869 29,949 27,235 26,570 25,414 20,810 19,714 28.87%
  QoQ % -3.61% 9.97% 2.50% 4.55% 22.12% 5.56% -
  Horiz. % 146.44% 151.92% 138.15% 134.78% 128.91% 105.56% 100.00%
Tax -3,882 -6,135 -6,877 -7,320 -9,219 -7,264 -5,853 -23.89%
  QoQ % 36.72% 10.79% 6.05% 20.60% -26.91% -24.11% -
  Horiz. % 66.32% 104.82% 117.50% 125.06% 157.51% 124.11% 100.00%
NP 24,987 23,814 20,358 19,250 16,195 13,546 13,861 47.96%
  QoQ % 4.93% 16.98% 5.76% 18.86% 19.56% -2.27% -
  Horiz. % 180.27% 171.81% 146.87% 138.88% 116.84% 97.73% 100.00%
NP to SH 24,987 23,814 20,358 19,250 16,195 13,546 13,861 47.96%
  QoQ % 4.93% 16.98% 5.76% 18.86% 19.56% -2.27% -
  Horiz. % 180.27% 171.81% 146.87% 138.88% 116.84% 97.73% 100.00%
Tax Rate 13.45 % 20.48 % 25.25 % 27.55 % 36.28 % 34.91 % 29.69 % -40.93%
  QoQ % -34.33% -18.89% -8.35% -24.06% 3.92% 17.58% -
  Horiz. % 45.30% 68.98% 85.05% 92.79% 122.20% 117.58% 100.00%
Total Cost 198,291 198,156 193,311 187,976 184,424 184,151 188,983 3.25%
  QoQ % 0.07% 2.51% 2.84% 1.93% 0.15% -2.56% -
  Horiz. % 104.93% 104.85% 102.29% 99.47% 97.59% 97.44% 100.00%
Net Worth 366,766 341,964 333,697 329,939 326,181 323,175 319,417 9.63%
  QoQ % 7.25% 2.48% 1.14% 1.15% 0.93% 1.18% -
  Horiz. % 114.82% 107.06% 104.47% 103.29% 102.12% 101.18% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 8,267 8,267 8,267 8,267 7,515 7,515 7,515 6.54%
  QoQ % 0.00% 0.00% 0.00% 10.00% 0.00% 0.00% -
  Horiz. % 110.00% 110.00% 110.00% 110.00% 100.00% 100.00% 100.00%
Div Payout % 33.09 % 34.72 % 40.61 % 42.95 % 46.41 % 55.48 % 54.22 % -27.99%
  QoQ % -4.69% -14.50% -5.45% -7.46% -16.35% 2.32% -
  Horiz. % 61.03% 64.04% 74.90% 79.21% 85.60% 102.32% 100.00%
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 366,766 341,964 333,697 329,939 326,181 323,175 319,417 9.63%
  QoQ % 7.25% 2.48% 1.14% 1.15% 0.93% 1.18% -
  Horiz. % 114.82% 107.06% 104.47% 103.29% 102.12% 101.18% 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 11.19 % 10.73 % 9.53 % 9.29 % 8.07 % 6.85 % 6.83 % 38.85%
  QoQ % 4.29% 12.59% 2.58% 15.12% 17.81% 0.29% -
  Horiz. % 163.84% 157.10% 139.53% 136.02% 118.16% 100.29% 100.00%
ROE 6.81 % 6.96 % 6.10 % 5.83 % 4.97 % 4.19 % 4.34 % 34.92%
  QoQ % -2.16% 14.10% 4.63% 17.30% 18.62% -3.46% -
  Horiz. % 156.91% 160.37% 140.55% 134.33% 114.52% 96.54% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 297.08 295.34 284.30 275.72 266.93 263.05 269.89 6.59%
  QoQ % 0.59% 3.88% 3.11% 3.29% 1.48% -2.53% -
  Horiz. % 110.07% 109.43% 105.34% 102.16% 98.90% 97.47% 100.00%
EPS 33.25 31.69 27.09 25.61 21.55 18.02 18.44 47.99%
  QoQ % 4.92% 16.98% 5.78% 18.84% 19.59% -2.28% -
  Horiz. % 180.31% 171.85% 146.91% 138.88% 116.87% 97.72% 100.00%
DPS 11.00 11.00 11.00 11.00 10.00 10.00 10.00 6.54%
  QoQ % 0.00% 0.00% 0.00% 10.00% 0.00% 0.00% -
  Horiz. % 110.00% 110.00% 110.00% 110.00% 100.00% 100.00% 100.00%
NAPS 4.8800 4.5500 4.4400 4.3900 4.3400 4.3000 4.2500 9.63%
  QoQ % 7.25% 2.48% 1.14% 1.15% 0.93% 1.18% -
  Horiz. % 114.82% 107.06% 104.47% 103.29% 102.12% 101.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 270.08 268.49 258.45 250.66 242.67 239.13 245.36 6.59%
  QoQ % 0.59% 3.88% 3.11% 3.29% 1.48% -2.54% -
  Horiz. % 110.07% 109.43% 105.34% 102.16% 98.90% 97.46% 100.00%
EPS 30.22 28.81 24.63 23.28 19.59 16.39 16.77 47.93%
  QoQ % 4.89% 16.97% 5.80% 18.84% 19.52% -2.27% -
  Horiz. % 180.20% 171.79% 146.87% 138.82% 116.82% 97.73% 100.00%
DPS 10.00 10.00 10.00 10.00 9.09 9.09 9.09 6.55%
  QoQ % 0.00% 0.00% 0.00% 10.01% 0.00% 0.00% -
  Horiz. % 110.01% 110.01% 110.01% 110.01% 100.00% 100.00% 100.00%
NAPS 4.4364 4.1364 4.0364 3.9909 3.9455 3.9091 3.8637 9.62%
  QoQ % 7.25% 2.48% 1.14% 1.15% 0.93% 1.18% -
  Horiz. % 114.82% 107.06% 104.47% 103.29% 102.12% 101.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 3.1400 2.7600 2.6000 2.8000 2.2900 2.4200 2.5000 -
P/RPS 1.06 0.93 0.91 1.02 0.86 0.92 0.93 9.09%
  QoQ % 13.98% 2.20% -10.78% 18.60% -6.52% -1.08% -
  Horiz. % 113.98% 100.00% 97.85% 109.68% 92.47% 98.92% 100.00%
P/EPS 9.44 8.71 9.60 10.93 10.63 13.43 13.56 -21.40%
  QoQ % 8.38% -9.27% -12.17% 2.82% -20.85% -0.96% -
  Horiz. % 69.62% 64.23% 70.80% 80.60% 78.39% 99.04% 100.00%
EY 10.59 11.48 10.42 9.15 9.41 7.45 7.38 27.14%
  QoQ % -7.75% 10.17% 13.88% -2.76% 26.31% 0.95% -
  Horiz. % 143.50% 155.56% 141.19% 123.98% 127.51% 100.95% 100.00%
DY 3.50 3.99 4.23 3.93 4.37 4.13 4.00 -8.50%
  QoQ % -12.28% -5.67% 7.63% -10.07% 5.81% 3.25% -
  Horiz. % 87.50% 99.75% 105.75% 98.25% 109.25% 103.25% 100.00%
P/NAPS 0.64 0.61 0.59 0.64 0.53 0.56 0.59 5.56%
  QoQ % 4.92% 3.39% -7.81% 20.75% -5.36% -5.08% -
  Horiz. % 108.47% 103.39% 100.00% 108.47% 89.83% 94.92% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 07/11/16 29/07/16 24/05/16 23/02/16 24/11/15 11/08/15 05/05/15 -
Price 3.2000 2.8000 2.7500 2.7000 2.7000 2.5000 2.4300 -
P/RPS 1.08 0.95 0.97 0.98 1.01 0.95 0.90 12.89%
  QoQ % 13.68% -2.06% -1.02% -2.97% 6.32% 5.56% -
  Horiz. % 120.00% 105.56% 107.78% 108.89% 112.22% 105.56% 100.00%
P/EPS 9.63 8.84 10.15 10.54 12.53 13.87 13.18 -18.83%
  QoQ % 8.94% -12.91% -3.70% -15.88% -9.66% 5.24% -
  Horiz. % 73.07% 67.07% 77.01% 79.97% 95.07% 105.24% 100.00%
EY 10.39 11.32 9.85 9.49 7.98 7.21 7.59 23.22%
  QoQ % -8.22% 14.92% 3.79% 18.92% 10.68% -5.01% -
  Horiz. % 136.89% 149.14% 129.78% 125.03% 105.14% 94.99% 100.00%
DY 3.44 3.93 4.00 4.07 3.70 4.00 4.12 -11.30%
  QoQ % -12.47% -1.75% -1.72% 10.00% -7.50% -2.91% -
  Horiz. % 83.50% 95.39% 97.09% 98.79% 89.81% 97.09% 100.00%
P/NAPS 0.66 0.62 0.62 0.62 0.62 0.58 0.57 10.24%
  QoQ % 6.45% 0.00% 0.00% 0.00% 6.90% 1.75% -
  Horiz. % 115.79% 108.77% 108.77% 108.77% 108.77% 101.75% 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.
 


 

265  259  533  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.375-0.025 
 DAYA 0.01+0.005 
 EKOVEST 0.825-0.03 
 PERDANA 0.465+0.01 
 PTRANS 0.26+0.015 
 ALAM 0.135-0.01 
 KEYASIC 0.065+0.01 
 SAPNRG 0.29+0.005 
 HSI-C7K 0.335+0.01 
 ARMADA 0.5150.00 
Partners & Brokers