Highlights

[NHFATT] QoQ TTM Result on 2014-03-31 [#1]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -21.22%    YoY -     -37.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 200,596 202,767 204,110 202,241 210,603 215,805 218,077 -5.40%
  QoQ % -1.07% -0.66% 0.92% -3.97% -2.41% -1.04% -
  Horiz. % 91.98% 92.98% 93.60% 92.74% 96.57% 98.96% 100.00%
PBT 17,900 15,995 19,129 22,803 27,358 28,584 29,994 -29.05%
  QoQ % 11.91% -16.38% -16.11% -16.65% -4.29% -4.70% -
  Horiz. % 59.68% 53.33% 63.78% 76.03% 91.21% 95.30% 100.00%
Tax -5,926 -5,503 -5,721 -6,929 -7,209 -6,797 -6,090 -1.80%
  QoQ % -7.69% 3.81% 17.43% 3.88% -6.06% -11.61% -
  Horiz. % 97.31% 90.36% 93.94% 113.78% 118.37% 111.61% 100.00%
NP 11,974 10,492 13,408 15,874 20,149 21,787 23,904 -36.85%
  QoQ % 14.13% -21.75% -15.53% -21.22% -7.52% -8.86% -
  Horiz. % 50.09% 43.89% 56.09% 66.41% 84.29% 91.14% 100.00%
NP to SH 11,974 10,492 13,408 15,874 20,149 21,787 23,904 -36.85%
  QoQ % 14.13% -21.75% -15.53% -21.22% -7.52% -8.86% -
  Horiz. % 50.09% 43.89% 56.09% 66.41% 84.29% 91.14% 100.00%
Tax Rate 33.11 % 34.40 % 29.91 % 30.39 % 26.35 % 23.78 % 20.30 % 38.44%
  QoQ % -3.75% 15.01% -1.58% 15.33% 10.81% 17.14% -
  Horiz. % 163.10% 169.46% 147.34% 149.70% 129.80% 117.14% 100.00%
Total Cost 188,622 192,275 190,702 186,367 190,454 194,018 194,173 -1.91%
  QoQ % -1.90% 0.82% 2.33% -2.15% -1.84% -0.08% -
  Horiz. % 97.14% 99.02% 98.21% 95.98% 98.08% 99.92% 100.00%
Net Worth 314,907 313,404 317,914 314,907 313,404 315,659 317,914 -0.63%
  QoQ % 0.48% -1.42% 0.95% 0.48% -0.71% -0.71% -
  Horiz. % 99.05% 98.58% 100.00% 99.05% 98.58% 99.29% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 7,515 9,018 9,018 9,018 9,018 9,780 9,780 -16.06%
  QoQ % -16.67% 0.00% 0.00% 0.00% -7.79% 0.00% -
  Horiz. % 76.85% 92.21% 92.21% 92.21% 92.21% 100.00% 100.00%
Div Payout % 62.77 % 85.96 % 67.26 % 56.82 % 44.76 % 44.89 % 40.91 % 32.93%
  QoQ % -26.98% 27.80% 18.37% 26.94% -0.29% 9.73% -
  Horiz. % 153.43% 210.12% 164.41% 138.89% 109.41% 109.73% 100.00%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 314,907 313,404 317,914 314,907 313,404 315,659 317,914 -0.63%
  QoQ % 0.48% -1.42% 0.95% 0.48% -0.71% -0.71% -
  Horiz. % 99.05% 98.58% 100.00% 99.05% 98.58% 99.29% 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.97 % 5.17 % 6.57 % 7.85 % 9.57 % 10.10 % 10.96 % -33.23%
  QoQ % 15.47% -21.31% -16.31% -17.97% -5.25% -7.85% -
  Horiz. % 54.47% 47.17% 59.95% 71.62% 87.32% 92.15% 100.00%
ROE 3.80 % 3.35 % 4.22 % 5.04 % 6.43 % 6.90 % 7.52 % -36.48%
  QoQ % 13.43% -20.62% -16.27% -21.62% -6.81% -8.24% -
  Horiz. % 50.53% 44.55% 56.12% 67.02% 85.51% 91.76% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 266.90 269.79 271.58 269.09 280.22 287.14 290.16 -5.40%
  QoQ % -1.07% -0.66% 0.93% -3.97% -2.41% -1.04% -
  Horiz. % 91.98% 92.98% 93.60% 92.74% 96.57% 98.96% 100.00%
EPS 15.93 13.96 17.84 21.12 26.81 28.99 31.81 -36.86%
  QoQ % 14.11% -21.75% -15.53% -21.22% -7.52% -8.87% -
  Horiz. % 50.08% 43.89% 56.08% 66.39% 84.28% 91.13% 100.00%
DPS 10.00 12.00 12.00 12.00 12.00 13.00 13.00 -16.01%
  QoQ % -16.67% 0.00% 0.00% 0.00% -7.69% 0.00% -
  Horiz. % 76.92% 92.31% 92.31% 92.31% 92.31% 100.00% 100.00%
NAPS 4.1900 4.1700 4.2300 4.1900 4.1700 4.2000 4.2300 -0.63%
  QoQ % 0.48% -1.42% 0.95% 0.48% -0.71% -0.71% -
  Horiz. % 99.05% 98.58% 100.00% 99.05% 98.58% 99.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,704
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 242.55 245.17 246.79 244.53 254.65 260.94 263.68 -5.40%
  QoQ % -1.07% -0.66% 0.92% -3.97% -2.41% -1.04% -
  Horiz. % 91.99% 92.98% 93.59% 92.74% 96.58% 98.96% 100.00%
EPS 14.48 12.69 16.21 19.19 24.36 26.34 28.90 -36.84%
  QoQ % 14.11% -21.71% -15.53% -21.22% -7.52% -8.86% -
  Horiz. % 50.10% 43.91% 56.09% 66.40% 84.29% 91.14% 100.00%
DPS 9.09 10.90 10.90 10.90 10.90 11.83 11.83 -16.07%
  QoQ % -16.61% 0.00% 0.00% 0.00% -7.86% 0.00% -
  Horiz. % 76.84% 92.14% 92.14% 92.14% 92.14% 100.00% 100.00%
NAPS 3.8076 3.7895 3.8440 3.8076 3.7895 3.8167 3.8440 -0.63%
  QoQ % 0.48% -1.42% 0.96% 0.48% -0.71% -0.71% -
  Horiz. % 99.05% 98.58% 100.00% 99.05% 98.58% 99.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.5500 2.7000 2.8000 2.7700 2.8800 2.8500 2.9000 -
P/RPS 0.96 1.00 1.03 1.03 1.03 0.99 1.00 -2.68%
  QoQ % -4.00% -2.91% 0.00% 0.00% 4.04% -1.00% -
  Horiz. % 96.00% 100.00% 103.00% 103.00% 103.00% 99.00% 100.00%
P/EPS 16.01 19.34 15.70 13.11 10.74 9.83 9.12 45.37%
  QoQ % -17.22% 23.18% 19.76% 22.07% 9.26% 7.79% -
  Horiz. % 175.55% 212.06% 172.15% 143.75% 117.76% 107.79% 100.00%
EY 6.25 5.17 6.37 7.62 9.31 10.17 10.97 -31.20%
  QoQ % 20.89% -18.84% -16.40% -18.15% -8.46% -7.29% -
  Horiz. % 56.97% 47.13% 58.07% 69.46% 84.87% 92.71% 100.00%
DY 3.92 4.44 4.29 4.33 4.17 4.56 4.48 -8.50%
  QoQ % -11.71% 3.50% -0.92% 3.84% -8.55% 1.79% -
  Horiz. % 87.50% 99.11% 95.76% 96.65% 93.08% 101.79% 100.00%
P/NAPS 0.61 0.65 0.66 0.66 0.69 0.68 0.69 -7.87%
  QoQ % -6.15% -1.52% 0.00% -4.35% 1.47% -1.45% -
  Horiz. % 88.41% 94.20% 95.65% 95.65% 100.00% 98.55% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 24/11/14 29/08/14 29/05/14 26/02/14 25/11/13 28/08/13 -
Price 2.5700 2.7500 2.7700 2.8300 2.7300 3.0500 2.7300 -
P/RPS 0.96 1.02 1.02 1.05 0.97 1.06 0.94 1.41%
  QoQ % -5.88% 0.00% -2.86% 8.25% -8.49% 12.77% -
  Horiz. % 102.13% 108.51% 108.51% 111.70% 103.19% 112.77% 100.00%
P/EPS 16.13 19.70 15.53 13.40 10.18 10.52 8.58 52.15%
  QoQ % -18.12% 26.85% 15.90% 31.63% -3.23% 22.61% -
  Horiz. % 188.00% 229.60% 181.00% 156.18% 118.65% 122.61% 100.00%
EY 6.20 5.08 6.44 7.46 9.82 9.50 11.65 -34.25%
  QoQ % 22.05% -21.12% -13.67% -24.03% 3.37% -18.45% -
  Horiz. % 53.22% 43.61% 55.28% 64.03% 84.29% 81.55% 100.00%
DY 3.89 4.36 4.33 4.24 4.40 4.26 4.76 -12.56%
  QoQ % -10.78% 0.69% 2.12% -3.64% 3.29% -10.50% -
  Horiz. % 81.72% 91.60% 90.97% 89.08% 92.44% 89.50% 100.00%
P/NAPS 0.61 0.66 0.65 0.68 0.65 0.73 0.65 -4.13%
  QoQ % -7.58% 1.54% -4.41% 4.62% -10.96% 12.31% -
  Horiz. % 93.85% 101.54% 100.00% 104.62% 100.00% 112.31% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers