Highlights

[NHFATT] QoQ TTM Result on 2018-03-31 [#1]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 14-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -27.28%    YoY -     -53.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 257,018 257,248 252,065 248,232 250,606 249,953 241,426 4.25%
  QoQ % -0.09% 2.06% 1.54% -0.95% 0.26% 3.53% -
  Horiz. % 106.46% 106.55% 104.41% 102.82% 103.80% 103.53% 100.00%
PBT 19,321 21,976 19,663 18,560 24,413 28,549 32,462 -29.18%
  QoQ % -12.08% 11.76% 5.94% -23.97% -14.49% -12.05% -
  Horiz. % 59.52% 67.70% 60.57% 57.17% 75.20% 87.95% 100.00%
Tax -5,313 -5,297 -4,537 -3,777 -4,085 -6,228 -6,657 -13.92%
  QoQ % -0.30% -16.75% -20.12% 7.54% 34.41% 6.44% -
  Horiz. % 79.81% 79.57% 68.15% 56.74% 61.36% 93.56% 100.00%
NP 14,008 16,679 15,126 14,783 20,328 22,321 25,805 -33.38%
  QoQ % -16.01% 10.27% 2.32% -27.28% -8.93% -13.50% -
  Horiz. % 54.28% 64.63% 58.62% 57.29% 78.78% 86.50% 100.00%
NP to SH 14,008 16,679 15,126 14,783 20,328 22,321 25,805 -33.38%
  QoQ % -16.01% 10.27% 2.32% -27.28% -8.93% -13.50% -
  Horiz. % 54.28% 64.63% 58.62% 57.29% 78.78% 86.50% 100.00%
Tax Rate 27.50 % 24.10 % 23.07 % 20.35 % 16.73 % 21.82 % 20.51 % 21.53%
  QoQ % 14.11% 4.46% 13.37% 21.64% -23.33% 6.39% -
  Horiz. % 134.08% 117.50% 112.48% 99.22% 81.57% 106.39% 100.00%
Total Cost 243,010 240,569 236,939 233,449 230,278 227,632 215,621 8.27%
  QoQ % 1.01% 1.53% 1.49% 1.38% 1.16% 5.57% -
  Horiz. % 112.70% 111.57% 109.89% 108.27% 106.80% 105.57% 100.00%
Net Worth 456,349 429,071 430,724 427,643 426,891 378,039 382,549 12.44%
  QoQ % 6.36% -0.38% 0.72% 0.18% 12.92% -1.18% -
  Horiz. % 119.29% 112.16% 112.59% 111.79% 111.59% 98.82% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 8,267 8,492 8,267 8,267 8,267 10,521 10,521 -14.81%
  QoQ % -2.66% 2.73% 0.00% 0.00% -21.43% 0.00% -
  Horiz. % 78.57% 80.71% 78.57% 78.57% 78.57% 100.00% 100.00%
Div Payout % 59.02 % 50.92 % 54.66 % 55.92 % 40.67 % 47.14 % 40.77 % 27.88%
  QoQ % 15.91% -6.84% -2.25% 37.50% -13.73% 15.62% -
  Horiz. % 144.76% 124.90% 134.07% 137.16% 99.75% 115.62% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 456,349 429,071 430,724 427,643 426,891 378,039 382,549 12.44%
  QoQ % 6.36% -0.38% 0.72% 0.18% 12.92% -1.18% -
  Horiz. % 119.29% 112.16% 112.59% 111.79% 111.59% 98.82% 100.00%
NOSH 82,672 82,672 82,672 75,157 75,157 75,157 75,157 6.54%
  QoQ % -0.00% 0.00% 10.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.00% 110.00% 110.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 5.45 % 6.48 % 6.00 % 5.96 % 8.11 % 8.93 % 10.69 % -36.10%
  QoQ % -15.90% 8.00% 0.67% -26.51% -9.18% -16.46% -
  Horiz. % 50.98% 60.62% 56.13% 55.75% 75.87% 83.54% 100.00%
ROE 3.07 % 3.89 % 3.51 % 3.46 % 4.76 % 5.90 % 6.75 % -40.77%
  QoQ % -21.08% 10.83% 1.45% -27.31% -19.32% -12.59% -
  Horiz. % 45.48% 57.63% 52.00% 51.26% 70.52% 87.41% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 310.89 311.16 304.90 330.28 333.44 332.57 321.23 -2.15%
  QoQ % -0.09% 2.05% -7.68% -0.95% 0.26% 3.53% -
  Horiz. % 96.78% 96.87% 94.92% 102.82% 103.80% 103.53% 100.00%
EPS 16.94 20.17 18.30 19.67 27.05 29.70 34.33 -37.48%
  QoQ % -16.01% 10.22% -6.96% -27.28% -8.92% -13.49% -
  Horiz. % 49.34% 58.75% 53.31% 57.30% 78.79% 86.51% 100.00%
DPS 10.00 10.27 10.00 11.00 11.00 14.00 14.00 -20.04%
  QoQ % -2.63% 2.70% -9.09% 0.00% -21.43% 0.00% -
  Horiz. % 71.43% 73.36% 71.43% 78.57% 78.57% 100.00% 100.00%
NAPS 5.5200 5.1900 5.2100 5.6900 5.6800 5.0300 5.0900 5.54%
  QoQ % 6.36% -0.38% -8.44% 0.18% 12.92% -1.18% -
  Horiz. % 108.45% 101.96% 102.36% 111.79% 111.59% 98.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,704
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 310.77 311.04 304.78 300.14 303.01 302.22 291.91 4.25%
  QoQ % -0.09% 2.05% 1.55% -0.95% 0.26% 3.53% -
  Horiz. % 106.46% 106.55% 104.41% 102.82% 103.80% 103.53% 100.00%
EPS 16.94 20.17 18.29 17.87 24.58 26.99 31.20 -33.37%
  QoQ % -16.01% 10.28% 2.35% -27.30% -8.93% -13.49% -
  Horiz. % 54.29% 64.65% 58.62% 57.28% 78.78% 86.51% 100.00%
DPS 10.00 10.27 10.00 10.00 10.00 12.72 12.72 -14.78%
  QoQ % -2.63% 2.70% 0.00% 0.00% -21.38% 0.00% -
  Horiz. % 78.62% 80.74% 78.62% 78.62% 78.62% 100.00% 100.00%
NAPS 5.5178 5.1880 5.2080 5.1707 5.1617 4.5710 4.6255 12.44%
  QoQ % 6.36% -0.38% 0.72% 0.17% 12.92% -1.18% -
  Horiz. % 119.29% 112.16% 112.59% 111.79% 111.59% 98.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.7000 2.8400 3.2500 3.3200 3.3800 3.4000 4.3300 -
P/RPS 0.87 0.91 1.07 1.01 1.01 1.02 1.35 -25.33%
  QoQ % -4.40% -14.95% 5.94% 0.00% -0.98% -24.44% -
  Horiz. % 64.44% 67.41% 79.26% 74.81% 74.81% 75.56% 100.00%
P/EPS 15.93 14.08 17.76 16.88 12.50 11.45 12.61 16.81%
  QoQ % 13.14% -20.72% 5.21% 35.04% 9.17% -9.20% -
  Horiz. % 126.33% 111.66% 140.84% 133.86% 99.13% 90.80% 100.00%
EY 6.28 7.10 5.63 5.92 8.00 8.74 7.93 -14.37%
  QoQ % -11.55% 26.11% -4.90% -26.00% -8.47% 10.21% -
  Horiz. % 79.19% 89.53% 71.00% 74.65% 100.88% 110.21% 100.00%
DY 3.70 3.62 3.08 3.31 3.25 4.12 3.23 9.45%
  QoQ % 2.21% 17.53% -6.95% 1.85% -21.12% 27.55% -
  Horiz. % 114.55% 112.07% 95.36% 102.48% 100.62% 127.55% 100.00%
P/NAPS 0.49 0.55 0.62 0.58 0.60 0.68 0.85 -30.66%
  QoQ % -10.91% -11.29% 6.90% -3.33% -11.76% -20.00% -
  Horiz. % 57.65% 64.71% 72.94% 68.24% 70.59% 80.00% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 08/11/18 30/07/18 14/05/18 27/02/18 06/11/17 27/07/17 -
Price 2.8500 2.7500 3.1000 3.4100 3.2600 3.5400 4.3400 -
P/RPS 0.92 0.88 1.02 1.03 0.98 1.06 1.35 -22.51%
  QoQ % 4.55% -13.73% -0.97% 5.10% -7.55% -21.48% -
  Horiz. % 68.15% 65.19% 75.56% 76.30% 72.59% 78.52% 100.00%
P/EPS 16.82 13.63 16.94 17.34 12.05 11.92 12.64 20.92%
  QoQ % 23.40% -19.54% -2.31% 43.90% 1.09% -5.70% -
  Horiz. % 133.07% 107.83% 134.02% 137.18% 95.33% 94.30% 100.00%
EY 5.95 7.34 5.90 5.77 8.30 8.39 7.91 -17.25%
  QoQ % -18.94% 24.41% 2.25% -30.48% -1.07% 6.07% -
  Horiz. % 75.22% 92.79% 74.59% 72.95% 104.93% 106.07% 100.00%
DY 3.51 3.74 3.23 3.23 3.37 3.95 3.23 5.68%
  QoQ % -6.15% 15.79% 0.00% -4.15% -14.68% 22.29% -
  Horiz. % 108.67% 115.79% 100.00% 100.00% 104.33% 122.29% 100.00%
P/NAPS 0.52 0.53 0.60 0.60 0.57 0.70 0.85 -27.87%
  QoQ % -1.89% -11.67% 0.00% 5.26% -18.57% -17.65% -
  Horiz. % 61.18% 62.35% 70.59% 70.59% 67.06% 82.35% 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.
 


 

239  235  527  1287 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.495+0.015 
 DGB 0.18+0.01 
 HSI-H8F 0.31+0.005 
 TANCO 0.075+0.005 
 AAX 0.175+0.01 
 SAPNRG-WA 0.1350.00 
 VELESTO 0.395+0.01 
 HSI-C7J 0.15-0.01 
 RSAWIT 0.17+0.02 

TOP ARTICLES

1. Sapura Energy : Rebuilding Its Empire Weekly GreenTrade$ watchlist
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. THIS IS NOW THE BEST TIME TO DEPLOY MONEY FULLY INTO THE COMING BULL YEAR OF 2020, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Opium wars (How Hong Kong Began) - Koon Yew Yin Koon Yew Yin's Blog
5. LKL International Berhad - The Hidden Star in the Healthcare Sector LKL International Berhad
6. ALAM MARITIM (5115) Bull Searcher
7. [转贴] 阿里巴巴不缺钱 为何还要在港上市? Good Articles to Share
8. [转贴] [PESTECH INTERNATIONAL BHD:订单额达16.3亿令吉,并对本地及海外的进一步业务发展抱有积极的期望;决定着手参与了2019年8月19日提交的大规模太阳能3项目的招标] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers