Highlights

[NHFATT] QoQ TTM Result on 2015-03-31 [#1]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 05-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     15.76%    YoY -     -12.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 207,226 200,619 197,697 202,844 200,596 202,767 204,110 1.01%
  QoQ % 3.29% 1.48% -2.54% 1.12% -1.07% -0.66% -
  Horiz. % 101.53% 98.29% 96.86% 99.38% 98.28% 99.34% 100.00%
PBT 26,570 25,414 20,810 19,714 17,900 15,995 19,129 24.42%
  QoQ % 4.55% 22.12% 5.56% 10.13% 11.91% -16.38% -
  Horiz. % 138.90% 132.86% 108.79% 103.06% 93.58% 83.62% 100.00%
Tax -7,320 -9,219 -7,264 -5,853 -5,926 -5,503 -5,721 17.81%
  QoQ % 20.60% -26.91% -24.11% 1.23% -7.69% 3.81% -
  Horiz. % 127.95% 161.14% 126.97% 102.31% 103.58% 96.19% 100.00%
NP 19,250 16,195 13,546 13,861 11,974 10,492 13,408 27.18%
  QoQ % 18.86% 19.56% -2.27% 15.76% 14.13% -21.75% -
  Horiz. % 143.57% 120.79% 101.03% 103.38% 89.30% 78.25% 100.00%
NP to SH 19,250 16,195 13,546 13,861 11,974 10,492 13,408 27.18%
  QoQ % 18.86% 19.56% -2.27% 15.76% 14.13% -21.75% -
  Horiz. % 143.57% 120.79% 101.03% 103.38% 89.30% 78.25% 100.00%
Tax Rate 27.55 % 36.28 % 34.91 % 29.69 % 33.11 % 34.40 % 29.91 % -5.32%
  QoQ % -24.06% 3.92% 17.58% -10.33% -3.75% 15.01% -
  Horiz. % 92.11% 121.30% 116.72% 99.26% 110.70% 115.01% 100.00%
Total Cost 187,976 184,424 184,151 188,983 188,622 192,275 190,702 -0.95%
  QoQ % 1.93% 0.15% -2.56% 0.19% -1.90% 0.82% -
  Horiz. % 98.57% 96.71% 96.56% 99.10% 98.91% 100.82% 100.00%
Net Worth 329,939 326,181 323,175 319,417 314,907 313,404 317,914 2.50%
  QoQ % 1.15% 0.93% 1.18% 1.43% 0.48% -1.42% -
  Horiz. % 103.78% 102.60% 101.65% 100.47% 99.05% 98.58% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 8,267 7,515 7,515 7,515 7,515 9,018 9,018 -5.62%
  QoQ % 10.00% 0.00% 0.00% 0.00% -16.67% 0.00% -
  Horiz. % 91.67% 83.33% 83.33% 83.33% 83.33% 100.00% 100.00%
Div Payout % 42.95 % 46.41 % 55.48 % 54.22 % 62.77 % 85.96 % 67.26 % -25.78%
  QoQ % -7.46% -16.35% 2.32% -13.62% -26.98% 27.80% -
  Horiz. % 63.86% 69.00% 82.49% 80.61% 93.32% 127.80% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 329,939 326,181 323,175 319,417 314,907 313,404 317,914 2.50%
  QoQ % 1.15% 0.93% 1.18% 1.43% 0.48% -1.42% -
  Horiz. % 103.78% 102.60% 101.65% 100.47% 99.05% 98.58% 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 9.29 % 8.07 % 6.85 % 6.83 % 5.97 % 5.17 % 6.57 % 25.90%
  QoQ % 15.12% 17.81% 0.29% 14.41% 15.47% -21.31% -
  Horiz. % 141.40% 122.83% 104.26% 103.96% 90.87% 78.69% 100.00%
ROE 5.83 % 4.97 % 4.19 % 4.34 % 3.80 % 3.35 % 4.22 % 23.97%
  QoQ % 17.30% 18.62% -3.46% 14.21% 13.43% -20.62% -
  Horiz. % 138.15% 117.77% 99.29% 102.84% 90.05% 79.38% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 275.72 266.93 263.05 269.89 266.90 269.79 271.58 1.01%
  QoQ % 3.29% 1.48% -2.53% 1.12% -1.07% -0.66% -
  Horiz. % 101.52% 98.29% 96.86% 99.38% 98.28% 99.34% 100.00%
EPS 25.61 21.55 18.02 18.44 15.93 13.96 17.84 27.17%
  QoQ % 18.84% 19.59% -2.28% 15.76% 14.11% -21.75% -
  Horiz. % 143.55% 120.80% 101.01% 103.36% 89.29% 78.25% 100.00%
DPS 11.00 10.00 10.00 10.00 10.00 12.00 12.00 -5.62%
  QoQ % 10.00% 0.00% 0.00% 0.00% -16.67% 0.00% -
  Horiz. % 91.67% 83.33% 83.33% 83.33% 83.33% 100.00% 100.00%
NAPS 4.3900 4.3400 4.3000 4.2500 4.1900 4.1700 4.2300 2.50%
  QoQ % 1.15% 0.93% 1.18% 1.43% 0.48% -1.42% -
  Horiz. % 103.78% 102.60% 101.65% 100.47% 99.05% 98.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 250.66 242.67 239.13 245.36 242.64 245.27 246.89 1.01%
  QoQ % 3.29% 1.48% -2.54% 1.12% -1.07% -0.66% -
  Horiz. % 101.53% 98.29% 96.86% 99.38% 98.28% 99.34% 100.00%
EPS 23.28 19.59 16.39 16.77 14.48 12.69 16.22 27.16%
  QoQ % 18.84% 19.52% -2.27% 15.81% 14.11% -21.76% -
  Horiz. % 143.53% 120.78% 101.05% 103.39% 89.27% 78.24% 100.00%
DPS 10.00 9.09 9.09 9.09 9.09 10.91 10.91 -5.63%
  QoQ % 10.01% 0.00% 0.00% 0.00% -16.68% 0.00% -
  Horiz. % 91.66% 83.32% 83.32% 83.32% 83.32% 100.00% 100.00%
NAPS 3.9909 3.9455 3.9091 3.8637 3.8091 3.7909 3.8455 2.50%
  QoQ % 1.15% 0.93% 1.18% 1.43% 0.48% -1.42% -
  Horiz. % 103.78% 102.60% 101.65% 100.47% 99.05% 98.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.8000 2.2900 2.4200 2.5000 2.5500 2.7000 2.8000 -
P/RPS 1.02 0.86 0.92 0.93 0.96 1.00 1.03 -0.65%
  QoQ % 18.60% -6.52% -1.08% -3.12% -4.00% -2.91% -
  Horiz. % 99.03% 83.50% 89.32% 90.29% 93.20% 97.09% 100.00%
P/EPS 10.93 10.63 13.43 13.56 16.01 19.34 15.70 -21.40%
  QoQ % 2.82% -20.85% -0.96% -15.30% -17.22% 23.18% -
  Horiz. % 69.62% 67.71% 85.54% 86.37% 101.97% 123.18% 100.00%
EY 9.15 9.41 7.45 7.38 6.25 5.17 6.37 27.22%
  QoQ % -2.76% 26.31% 0.95% 18.08% 20.89% -18.84% -
  Horiz. % 143.64% 147.72% 116.95% 115.86% 98.12% 81.16% 100.00%
DY 3.93 4.37 4.13 4.00 3.92 4.44 4.29 -5.66%
  QoQ % -10.07% 5.81% 3.25% 2.04% -11.71% 3.50% -
  Horiz. % 91.61% 101.86% 96.27% 93.24% 91.38% 103.50% 100.00%
P/NAPS 0.64 0.53 0.56 0.59 0.61 0.65 0.66 -2.03%
  QoQ % 20.75% -5.36% -5.08% -3.28% -6.15% -1.52% -
  Horiz. % 96.97% 80.30% 84.85% 89.39% 92.42% 98.48% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 24/11/15 11/08/15 05/05/15 27/02/15 24/11/14 29/08/14 -
Price 2.7000 2.7000 2.5000 2.4300 2.5700 2.7500 2.7700 -
P/RPS 0.98 1.01 0.95 0.90 0.96 1.02 1.02 -2.62%
  QoQ % -2.97% 6.32% 5.56% -6.25% -5.88% 0.00% -
  Horiz. % 96.08% 99.02% 93.14% 88.24% 94.12% 100.00% 100.00%
P/EPS 10.54 12.53 13.87 13.18 16.13 19.70 15.53 -22.72%
  QoQ % -15.88% -9.66% 5.24% -18.29% -18.12% 26.85% -
  Horiz. % 67.87% 80.68% 89.31% 84.87% 103.86% 126.85% 100.00%
EY 9.49 7.98 7.21 7.59 6.20 5.08 6.44 29.40%
  QoQ % 18.92% 10.68% -5.01% 22.42% 22.05% -21.12% -
  Horiz. % 147.36% 123.91% 111.96% 117.86% 96.27% 78.88% 100.00%
DY 4.07 3.70 4.00 4.12 3.89 4.36 4.33 -4.03%
  QoQ % 10.00% -7.50% -2.91% 5.91% -10.78% 0.69% -
  Horiz. % 94.00% 85.45% 92.38% 95.15% 89.84% 100.69% 100.00%
P/NAPS 0.62 0.62 0.58 0.57 0.61 0.66 0.65 -3.09%
  QoQ % 0.00% 6.90% 1.75% -6.56% -7.58% 1.54% -
  Horiz. % 95.38% 95.38% 89.23% 87.69% 93.85% 101.54% 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.
 


 

367  299  549  1081 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.01 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.01 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers