Highlights

[NHFATT] YoY Annualized Quarter Result on 2015-06-30 [#2]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 11-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     9.05%    YoY -     19.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 251,186 248,268 229,204 199,716 205,514 218,500 217,280 2.45%
  YoY % 1.18% 8.32% 14.76% -2.82% -5.94% 0.56% -
  Horiz. % 115.60% 114.26% 105.49% 91.92% 94.58% 100.56% 100.00%
PBT 13,584 23,084 31,780 25,022 19,202 35,660 31,010 -12.85%
  YoY % -41.15% -27.36% 27.01% 30.31% -46.15% 15.00% -
  Horiz. % 43.81% 74.44% 102.48% 80.69% 61.92% 115.00% 100.00%
Tax -4,182 -3,278 -3,604 -5,974 -3,298 -6,274 -3,906 1.14%
  YoY % -27.58% 9.05% 39.67% -81.14% 47.43% -60.62% -
  Horiz. % 107.07% 83.92% 92.27% 152.94% 84.43% 160.62% 100.00%
NP 9,402 19,806 28,176 19,048 15,904 29,386 27,104 -16.17%
  YoY % -52.53% -29.71% 47.92% 19.77% -45.88% 8.42% -
  Horiz. % 34.69% 73.07% 103.96% 70.28% 58.68% 108.42% 100.00%
NP to SH 9,402 19,806 28,176 19,048 15,904 29,386 27,104 -16.17%
  YoY % -52.53% -29.71% 47.92% 19.77% -45.88% 8.42% -
  Horiz. % 34.69% 73.07% 103.96% 70.28% 58.68% 108.42% 100.00%
Tax Rate 30.79 % 14.20 % 11.34 % 23.87 % 17.18 % 17.59 % 12.60 % 16.05%
  YoY % 116.83% 25.22% -52.49% 38.94% -2.33% 39.60% -
  Horiz. % 244.37% 112.70% 90.00% 189.44% 136.35% 139.60% 100.00%
Total Cost 241,784 228,462 201,028 180,668 189,610 189,114 190,176 4.08%
  YoY % 5.83% 13.65% 11.27% -4.72% 0.26% -0.56% -
  Horiz. % 127.14% 120.13% 105.71% 95.00% 99.70% 99.44% 100.00%
Net Worth 430,724 382,549 341,964 323,175 317,914 317,914 302,882 6.04%
  YoY % 12.59% 11.87% 5.81% 1.65% 0.00% 4.96% -
  Horiz. % 142.21% 126.30% 112.90% 106.70% 104.96% 104.96% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 430,724 382,549 341,964 323,175 317,914 317,914 302,882 6.04%
  YoY % 12.59% 11.87% 5.81% 1.65% 0.00% 4.96% -
  Horiz. % 142.21% 126.30% 112.90% 106.70% 104.96% 104.96% 100.00%
NOSH 82,672 75,157 75,157 75,157 75,157 75,157 75,157 1.60%
  YoY % 10.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 3.74 % 7.98 % 12.29 % 9.54 % 7.74 % 13.45 % 12.47 % -18.18%
  YoY % -53.13% -35.07% 28.83% 23.26% -42.45% 7.86% -
  Horiz. % 29.99% 63.99% 98.56% 76.50% 62.07% 107.86% 100.00%
ROE 2.18 % 5.18 % 8.24 % 5.89 % 5.00 % 9.24 % 8.95 % -20.97%
  YoY % -57.92% -37.14% 39.90% 17.80% -45.89% 3.24% -
  Horiz. % 24.36% 57.88% 92.07% 65.81% 55.87% 103.24% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 303.83 330.33 304.97 265.73 273.45 290.72 289.10 0.83%
  YoY % -8.02% 8.32% 14.77% -2.82% -5.94% 0.56% -
  Horiz. % 105.10% 114.26% 105.49% 91.92% 94.59% 100.56% 100.00%
EPS 11.38 26.36 37.48 25.34 21.16 39.10 36.06 -17.48%
  YoY % -56.83% -29.67% 47.91% 19.75% -45.88% 8.43% -
  Horiz. % 31.56% 73.10% 103.94% 70.27% 58.68% 108.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 5.2100 5.0900 4.5500 4.3000 4.2300 4.2300 4.0300 4.37%
  YoY % 2.36% 11.87% 5.81% 1.65% 0.00% 4.96% -
  Horiz. % 129.28% 126.30% 112.90% 106.70% 104.96% 104.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 303.83 300.30 277.25 241.58 248.59 264.30 262.82 2.44%
  YoY % 1.18% 8.31% 14.77% -2.82% -5.94% 0.56% -
  Horiz. % 115.60% 114.26% 105.49% 91.92% 94.59% 100.56% 100.00%
EPS 11.37 23.96 34.08 23.04 19.24 35.55 32.78 -16.17%
  YoY % -52.55% -29.69% 47.92% 19.75% -45.88% 8.45% -
  Horiz. % 34.69% 73.09% 103.97% 70.29% 58.69% 108.45% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 5.2100 4.6273 4.1364 3.9091 3.8455 3.8455 3.6637 6.04%
  YoY % 12.59% 11.87% 5.81% 1.65% 0.00% 4.96% -
  Horiz. % 142.21% 126.30% 112.90% 106.70% 104.96% 104.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 3.2500 4.3300 2.7600 2.4200 2.8000 2.9000 2.2500 -
P/RPS 1.07 1.31 0.91 0.91 1.02 1.00 0.78 5.41%
  YoY % -18.32% 43.96% 0.00% -10.78% 2.00% 28.21% -
  Horiz. % 137.18% 167.95% 116.67% 116.67% 130.77% 128.21% 100.00%
P/EPS 28.58 16.43 7.36 9.55 13.23 7.42 6.24 28.85%
  YoY % 73.95% 123.23% -22.93% -27.82% 78.30% 18.91% -
  Horiz. % 458.01% 263.30% 117.95% 153.04% 212.02% 118.91% 100.00%
EY 3.50 6.09 13.58 10.47 7.56 13.48 16.03 -22.39%
  YoY % -42.53% -55.15% 29.70% 38.49% -43.92% -15.91% -
  Horiz. % 21.83% 37.99% 84.72% 65.32% 47.16% 84.09% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.62 0.85 0.61 0.56 0.66 0.69 0.56 1.71%
  YoY % -27.06% 39.34% 8.93% -15.15% -4.35% 23.21% -
  Horiz. % 110.71% 151.79% 108.93% 100.00% 117.86% 123.21% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/07/18 27/07/17 29/07/16 11/08/15 29/08/14 28/08/13 02/08/12 -
Price 3.1000 4.3400 2.8000 2.5000 2.7700 2.7300 2.3300 -
P/RPS 1.02 1.31 0.92 0.94 1.01 0.94 0.81 3.91%
  YoY % -22.14% 42.39% -2.13% -6.93% 7.45% 16.05% -
  Horiz. % 125.93% 161.73% 113.58% 116.05% 124.69% 116.05% 100.00%
P/EPS 27.26 16.47 7.47 9.86 13.09 6.98 6.46 27.11%
  YoY % 65.51% 120.48% -24.24% -24.68% 87.54% 8.05% -
  Horiz. % 421.98% 254.95% 115.63% 152.63% 202.63% 108.05% 100.00%
EY 3.67 6.07 13.39 10.14 7.64 14.32 15.48 -21.32%
  YoY % -39.54% -54.67% 32.05% 32.72% -46.65% -7.49% -
  Horiz. % 23.71% 39.21% 86.50% 65.50% 49.35% 92.51% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.60 0.85 0.62 0.58 0.65 0.65 0.58 0.57%
  YoY % -29.41% 37.10% 6.90% -10.77% 0.00% 12.07% -
  Horiz. % 103.45% 146.55% 106.90% 100.00% 112.07% 112.07% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

236  475  591  1149 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 VC 0.05-0.005 
 MAHSING 0.975-0.025 
 DATAPRP 0.20-0.02 
 KSTAR 0.445+0.075 
 LUSTER 0.165-0.005 
 SUPERMX-C1I 0.15-0.005 
 DGSB 0.22+0.005 
 SUPERMX 9.59-0.19 
 VIVOCOM 0.0450.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
2. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
3. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
6. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS