Highlights

[NHFATT] QoQ TTM Result on 2018-12-31 [#4]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 25-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -16.01%    YoY -     -31.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 269,631 265,736 259,034 257,018 257,248 252,065 248,232 5.66%
  QoQ % 1.47% 2.59% 0.78% -0.09% 2.06% 1.54% -
  Horiz. % 108.62% 107.05% 104.35% 103.54% 103.63% 101.54% 100.00%
PBT 20,750 20,420 19,093 19,321 21,976 19,663 18,560 7.71%
  QoQ % 1.62% 6.95% -1.18% -12.08% 11.76% 5.94% -
  Horiz. % 111.80% 110.02% 102.87% 104.10% 118.41% 105.94% 100.00%
Tax -4,650 -4,794 -4,906 -5,313 -5,297 -4,537 -3,777 14.85%
  QoQ % 3.00% 2.28% 7.66% -0.30% -16.75% -20.12% -
  Horiz. % 123.11% 126.93% 129.89% 140.67% 140.24% 120.12% 100.00%
NP 16,100 15,626 14,187 14,008 16,679 15,126 14,783 5.85%
  QoQ % 3.03% 10.14% 1.28% -16.01% 10.27% 2.32% -
  Horiz. % 108.91% 105.70% 95.97% 94.76% 112.83% 102.32% 100.00%
NP to SH 16,100 15,626 14,187 14,008 16,679 15,126 14,783 5.85%
  QoQ % 3.03% 10.14% 1.28% -16.01% 10.27% 2.32% -
  Horiz. % 108.91% 105.70% 95.97% 94.76% 112.83% 102.32% 100.00%
Tax Rate 22.41 % 23.48 % 25.70 % 27.50 % 24.10 % 23.07 % 20.35 % 6.63%
  QoQ % -4.56% -8.64% -6.55% 14.11% 4.46% 13.37% -
  Horiz. % 110.12% 115.38% 126.29% 135.14% 118.43% 113.37% 100.00%
Total Cost 253,531 250,110 244,847 243,010 240,569 236,939 233,449 5.65%
  QoQ % 1.37% 2.15% 0.76% 1.01% 1.53% 1.49% -
  Horiz. % 108.60% 107.14% 104.88% 104.10% 103.05% 101.49% 100.00%
Net Worth 462,136 462,963 458,002 456,349 429,071 430,724 427,643 5.30%
  QoQ % -0.18% 1.08% 0.36% 6.36% -0.38% 0.72% -
  Horiz. % 108.07% 108.26% 107.10% 106.71% 100.33% 100.72% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 8,267 8,267 8,267 8,267 8,492 8,267 8,267 -0.00%
  QoQ % -0.00% 0.00% 0.00% -2.66% 2.73% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 102.73% 100.00% 100.00%
Div Payout % 51.35 % 52.91 % 58.27 % 59.02 % 50.92 % 54.66 % 55.92 % -5.52%
  QoQ % -2.95% -9.20% -1.27% 15.91% -6.84% -2.25% -
  Horiz. % 91.83% 94.62% 104.20% 105.54% 91.06% 97.75% 100.00%
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 462,136 462,963 458,002 456,349 429,071 430,724 427,643 5.30%
  QoQ % -0.18% 1.08% 0.36% 6.36% -0.38% 0.72% -
  Horiz. % 108.07% 108.26% 107.10% 106.71% 100.33% 100.72% 100.00%
NOSH 82,672 82,672 82,672 82,672 82,672 82,672 75,157 6.55%
  QoQ % 0.00% 0.00% 0.00% -0.00% 0.00% 10.00% -
  Horiz. % 110.00% 110.00% 110.00% 110.00% 110.00% 110.00% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 5.97 % 5.88 % 5.48 % 5.45 % 6.48 % 6.00 % 5.96 % 0.11%
  QoQ % 1.53% 7.30% 0.55% -15.90% 8.00% 0.67% -
  Horiz. % 100.17% 98.66% 91.95% 91.44% 108.72% 100.67% 100.00%
ROE 3.48 % 3.38 % 3.10 % 3.07 % 3.89 % 3.51 % 3.46 % 0.38%
  QoQ % 2.96% 9.03% 0.98% -21.08% 10.83% 1.45% -
  Horiz. % 100.58% 97.69% 89.60% 88.73% 112.43% 101.45% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 326.15 321.43 313.33 310.89 311.16 304.90 330.28 -0.83%
  QoQ % 1.47% 2.59% 0.78% -0.09% 2.05% -7.68% -
  Horiz. % 98.75% 97.32% 94.87% 94.13% 94.21% 92.32% 100.00%
EPS 19.47 18.90 17.16 16.94 20.17 18.30 19.67 -0.68%
  QoQ % 3.02% 10.14% 1.30% -16.01% 10.22% -6.96% -
  Horiz. % 98.98% 96.09% 87.24% 86.12% 102.54% 93.04% 100.00%
DPS 10.00 10.00 10.00 10.00 10.27 10.00 11.00 -6.15%
  QoQ % 0.00% 0.00% 0.00% -2.63% 2.70% -9.09% -
  Horiz. % 90.91% 90.91% 90.91% 90.91% 93.36% 90.91% 100.00%
NAPS 5.5900 5.6000 5.5400 5.5200 5.1900 5.2100 5.6900 -1.17%
  QoQ % -0.18% 1.08% 0.36% 6.36% -0.38% -8.44% -
  Horiz. % 98.24% 98.42% 97.36% 97.01% 91.21% 91.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 326.15 321.43 313.33 310.89 311.17 304.90 300.26 5.66%
  QoQ % 1.47% 2.59% 0.78% -0.09% 2.06% 1.55% -
  Horiz. % 108.62% 107.05% 104.35% 103.54% 103.63% 101.55% 100.00%
EPS 19.47 18.90 17.16 16.94 20.17 18.30 17.88 5.84%
  QoQ % 3.02% 10.14% 1.30% -16.01% 10.22% 2.35% -
  Horiz. % 108.89% 105.70% 95.97% 94.74% 112.81% 102.35% 100.00%
DPS 10.00 10.00 10.00 10.00 10.27 10.00 10.00 -
  QoQ % 0.00% 0.00% 0.00% -2.63% 2.70% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 102.70% 100.00% 100.00%
NAPS 5.5900 5.6000 5.5400 5.5200 5.1900 5.2100 5.1728 5.30%
  QoQ % -0.18% 1.08% 0.36% 6.36% -0.38% 0.72% -
  Horiz. % 108.07% 108.26% 107.10% 106.71% 100.33% 100.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.7500 2.6300 2.6800 2.7000 2.8400 3.2500 3.3200 -
P/RPS 0.84 0.82 0.86 0.87 0.91 1.07 1.01 -11.55%
  QoQ % 2.44% -4.65% -1.15% -4.40% -14.95% 5.94% -
  Horiz. % 83.17% 81.19% 85.15% 86.14% 90.10% 105.94% 100.00%
P/EPS 14.12 13.91 15.62 15.93 14.08 17.76 16.88 -11.21%
  QoQ % 1.51% -10.95% -1.95% 13.14% -20.72% 5.21% -
  Horiz. % 83.65% 82.41% 92.54% 94.37% 83.41% 105.21% 100.00%
EY 7.08 7.19 6.40 6.28 7.10 5.63 5.92 12.66%
  QoQ % -1.53% 12.34% 1.91% -11.55% 26.11% -4.90% -
  Horiz. % 119.59% 121.45% 108.11% 106.08% 119.93% 95.10% 100.00%
DY 3.64 3.80 3.73 3.70 3.62 3.08 3.31 6.53%
  QoQ % -4.21% 1.88% 0.81% 2.21% 17.53% -6.95% -
  Horiz. % 109.97% 114.80% 112.69% 111.78% 109.37% 93.05% 100.00%
P/NAPS 0.49 0.47 0.48 0.49 0.55 0.62 0.58 -10.62%
  QoQ % 4.26% -2.08% -2.04% -10.91% -11.29% 6.90% -
  Horiz. % 84.48% 81.03% 82.76% 84.48% 94.83% 106.90% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 08/11/19 26/08/19 29/05/19 25/02/19 08/11/18 30/07/18 14/05/18 -
Price 2.6500 2.4800 2.6300 2.8500 2.7500 3.1000 3.4100 -
P/RPS 0.81 0.77 0.84 0.92 0.88 1.02 1.03 -14.79%
  QoQ % 5.19% -8.33% -8.70% 4.55% -13.73% -0.97% -
  Horiz. % 78.64% 74.76% 81.55% 89.32% 85.44% 99.03% 100.00%
P/EPS 13.61 13.12 15.33 16.82 13.63 16.94 17.34 -14.90%
  QoQ % 3.73% -14.42% -8.86% 23.40% -19.54% -2.31% -
  Horiz. % 78.49% 75.66% 88.41% 97.00% 78.60% 97.69% 100.00%
EY 7.35 7.62 6.52 5.95 7.34 5.90 5.77 17.49%
  QoQ % -3.54% 16.87% 9.58% -18.94% 24.41% 2.25% -
  Horiz. % 127.38% 132.06% 113.00% 103.12% 127.21% 102.25% 100.00%
DY 3.77 4.03 3.80 3.51 3.74 3.23 3.23 10.85%
  QoQ % -6.45% 6.05% 8.26% -6.15% 15.79% 0.00% -
  Horiz. % 116.72% 124.77% 117.65% 108.67% 115.79% 100.00% 100.00%
P/NAPS 0.47 0.44 0.47 0.52 0.53 0.60 0.60 -15.01%
  QoQ % 6.82% -6.38% -9.62% -1.89% -11.67% 0.00% -
  Horiz. % 78.33% 73.33% 78.33% 86.67% 88.33% 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.
 


 

138  125  424  1616 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.12+0.02 
 ARMADA 0.535+0.005 
 ALAM-WA 0.06+0.01 
 HSI-H8F 0.285+0.035 
 SAPNRG 0.2950.00 
 HSI-C7F 0.23-0.04 
 FPGROUP 0.56+0.015 
 MTAG 0.585+0.015 
 HSI-C7J 0.13-0.015 
 K1 0.235+0.01 

TOP ARTICLES

1. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Malaysia Stock Analysis Report – RCECAP (9296) Louis Yap Investment
6. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
7. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
8. [转贴] [Facebook live video:浅谈Seacera group bhd (Seacera)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers