Highlights

[NHFATT] QoQ TTM Result on 2019-03-31 [#1]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 29-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     1.28%    YoY -     -4.03%
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 462,318 462,963 458,002 456,349 429,071 430,724 427,643 5.33%
  QoQ % -0.14% 1.08% 0.36% 6.36% -0.38% 0.72% -
  Horiz. % 108.11% 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 8,268 8,267 8,267 8,267 8,492 8,267 8,267 0.01%
  QoQ % 0.01% 0.00% 0.00% -2.66% 2.73% 0.00% -
  Horiz. % 100.01% 100.00% 100.00% 100.00% 102.73% 100.00% 100.00%
Div Payout % 51.36 % 52.91 % 58.27 % 59.02 % 50.92 % 54.66 % 55.92 % -5.51%
  QoQ % -2.93% -9.20% -1.27% 15.91% -6.84% -2.25% -
  Horiz. % 91.85% 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 462,318 462,963 458,002 456,349 429,071 430,724 427,643 5.33%
  QoQ % -0.14% 1.08% 0.36% 6.36% -0.38% 0.72% -
  Horiz. % 108.11% 108.26% 107.10% 106.71% 100.33% 100.72% 100.00%
NOSH 82,704 82,672 82,672 82,672 82,672 82,672 75,157 6.58%
  QoQ % 0.04% 0.00% 0.00% -0.00% 0.00% 10.00% -
  Horiz. % 110.04% 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 326.02 321.43 313.33 310.89 311.16 304.90 330.28 -0.86%
  QoQ % 1.43% 2.59% 0.78% -0.09% 2.05% -7.68% -
  Horiz. % 98.71% 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 - 82,704
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 326.02 321.31 313.20 310.77 311.04 304.78 300.14 5.66%
  QoQ % 1.47% 2.59% 0.78% -0.09% 2.05% 1.55% -
  Horiz. % 108.62% 107.05% 104.35% 103.54% 103.63% 101.55% 100.00%
EPS 19.47 18.89 17.15 16.94 20.17 18.29 17.87 5.88%
  QoQ % 3.07% 10.15% 1.24% -16.01% 10.28% 2.35% -
  Horiz. % 108.95% 105.71% 95.97% 94.80% 112.87% 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 5.5978 5.5378 5.5178 5.1880 5.2080 5.1707 5.33%
  QoQ % -0.14% 1.08% 0.36% 6.36% -0.38% 0.72% -
  Horiz. % 108.11% 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 14.13 13.91 15.62 15.93 14.08 17.76 16.88 -11.17%
  QoQ % 1.58% -10.95% -1.95% 13.14% -20.72% 5.21% -
  Horiz. % 83.71% 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.
 


 

250  242  534  1262 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.495+0.015 
 DGB 0.175+0.005 
 HSI-H8F 0.3050.00 
 TANCO 0.075+0.005 
 AAX 0.175+0.01 
 SAPNRG-WA 0.1350.00 
 VELESTO 0.395+0.01 
 HSI-C7J 0.155-0.005 
 SANICHI 0.0450.00 

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