Highlights

[NHFATT] YoY Annualized Quarter Result on 2014-09-30 [#3]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 24-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -11.63%    YoY -     -47.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 249,520 225,441 204,038 204,008 214,456 216,672 218,397 2.24%
  YoY % 10.68% 10.49% 0.02% -4.87% -1.02% -0.79% -
  Horiz. % 114.25% 103.23% 93.43% 93.41% 98.20% 99.21% 100.00%
PBT 20,594 31,609 28,544 18,525 33,676 32,456 32,081 -7.11%
  YoY % -34.85% 10.74% 54.08% -44.99% 3.76% 1.17% -
  Horiz. % 64.20% 98.53% 88.97% 57.74% 104.97% 101.17% 100.00%
Tax -3,488 -4,277 -8,861 -4,470 -6,745 -4,224 -3,600 -0.52%
  YoY % 18.45% 51.73% -98.21% 33.72% -59.69% -17.33% -
  Horiz. % 96.89% 118.81% 246.15% 124.19% 187.37% 117.33% 100.00%
NP 17,106 27,332 19,682 14,054 26,930 28,232 28,481 -8.14%
  YoY % -37.41% 38.86% 40.04% -47.81% -4.61% -0.88% -
  Horiz. % 60.06% 95.96% 69.11% 49.35% 94.56% 99.12% 100.00%
NP to SH 17,106 27,332 19,682 14,054 26,930 28,232 28,337 -8.06%
  YoY % -37.41% 38.86% 40.04% -47.81% -4.61% -0.37% -
  Horiz. % 60.37% 96.45% 69.46% 49.60% 95.04% 99.63% 100.00%
Tax Rate 16.94 % 13.53 % 31.04 % 24.13 % 20.03 % 13.01 % 11.22 % 7.10%
  YoY % 25.20% -56.41% 28.64% 20.47% 53.96% 15.95% -
  Horiz. % 150.98% 120.59% 276.65% 215.06% 178.52% 115.95% 100.00%
Total Cost 232,413 198,109 184,356 189,953 187,525 188,440 189,916 3.42%
  YoY % 17.32% 7.46% -2.95% 1.29% -0.49% -0.78% -
  Horiz. % 122.38% 104.31% 97.07% 100.02% 98.74% 99.22% 100.00%
Net Worth 378,039 366,766 326,181 313,404 315,659 303,634 263,783 6.18%
  YoY % 3.07% 12.44% 4.08% -0.71% 3.96% 15.11% -
  Horiz. % 143.31% 139.04% 123.65% 118.81% 119.67% 115.11% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 3,006 3,006 3,006 3,006 3,006 3,006 3,006 0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.01% -
  Horiz. % 100.01% 100.01% 100.01% 100.01% 100.01% 100.01% 100.00%
Div Payout % 17.57 % 11.00 % 15.27 % 21.39 % 11.16 % 10.65 % 10.61 % 8.76%
  YoY % 59.73% -27.96% -28.61% 91.67% 4.79% 0.38% -
  Horiz. % 165.60% 103.68% 143.92% 201.60% 105.18% 100.38% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 378,039 366,766 326,181 313,404 315,659 303,634 263,783 6.18%
  YoY % 3.07% 12.44% 4.08% -0.71% 3.96% 15.11% -
  Horiz. % 143.31% 139.04% 123.65% 118.81% 119.67% 115.11% 100.00%
NOSH 75,157 75,157 75,157 75,157 75,157 75,157 75,152 0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.01% -
  Horiz. % 100.01% 100.01% 100.01% 100.01% 100.01% 100.01% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 6.86 % 12.12 % 9.65 % 6.89 % 12.56 % 13.03 % 13.04 % -10.14%
  YoY % -43.40% 25.60% 40.06% -45.14% -3.61% -0.08% -
  Horiz. % 52.61% 92.94% 74.00% 52.84% 96.32% 99.92% 100.00%
ROE 4.53 % 7.45 % 6.03 % 4.48 % 8.53 % 9.30 % 10.74 % -13.39%
  YoY % -39.19% 23.55% 34.60% -47.48% -8.28% -13.41% -
  Horiz. % 42.18% 69.37% 56.15% 41.71% 79.42% 86.59% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 332.00 299.96 271.48 271.44 285.34 288.29 290.61 2.24%
  YoY % 10.68% 10.49% 0.01% -4.87% -1.02% -0.80% -
  Horiz. % 114.24% 103.22% 93.42% 93.40% 98.19% 99.20% 100.00%
EPS 22.76 36.36 26.19 18.71 35.83 37.56 37.71 -8.06%
  YoY % -37.40% 38.83% 39.98% -47.78% -4.61% -0.40% -
  Horiz. % 60.36% 96.42% 69.45% 49.62% 95.01% 99.60% 100.00%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 4.00 -
  YoY % 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%
NAPS 5.0300 4.8800 4.3400 4.1700 4.2000 4.0400 3.5100 6.17%
  YoY % 3.07% 12.44% 4.08% -0.71% 3.96% 15.10% -
  Horiz. % 143.30% 139.03% 123.65% 118.80% 119.66% 115.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 301.82 272.69 246.81 246.77 259.41 262.09 264.17 2.24%
  YoY % 10.68% 10.49% 0.02% -4.87% -1.02% -0.79% -
  Horiz. % 114.25% 103.23% 93.43% 93.41% 98.20% 99.21% 100.00%
EPS 20.69 33.06 23.81 17.00 32.58 34.15 34.28 -8.06%
  YoY % -37.42% 38.85% 40.06% -47.82% -4.60% -0.38% -
  Horiz. % 60.36% 96.44% 69.46% 49.59% 95.04% 99.62% 100.00%
DPS 3.64 3.64 3.64 3.64 3.64 3.64 3.64 -
  YoY % 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%
NAPS 4.5728 4.4364 3.9455 3.7909 3.8182 3.6728 3.1907 6.18%
  YoY % 3.07% 12.44% 4.08% -0.71% 3.96% 15.11% -
  Horiz. % 143.32% 139.04% 123.66% 118.81% 119.67% 115.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 3.4000 3.1400 2.2900 2.7000 2.8500 2.3500 2.2000 -
P/RPS 1.02 1.05 0.84 0.99 1.00 0.82 0.76 5.02%
  YoY % -2.86% 25.00% -15.15% -1.00% 21.95% 7.89% -
  Horiz. % 134.21% 138.16% 110.53% 130.26% 131.58% 107.89% 100.00%
P/EPS 14.94 8.63 8.74 14.44 7.95 6.26 5.83 16.96%
  YoY % 73.12% -1.26% -39.47% 81.64% 27.00% 7.38% -
  Horiz. % 256.26% 148.03% 149.91% 247.68% 136.36% 107.38% 100.00%
EY 6.69 11.58 11.44 6.93 12.57 15.98 17.14 -14.50%
  YoY % -42.23% 1.22% 65.08% -44.87% -21.34% -6.77% -
  Horiz. % 39.03% 67.56% 66.74% 40.43% 73.34% 93.23% 100.00%
DY 1.18 1.27 1.75 1.48 1.40 1.70 1.82 -6.96%
  YoY % -7.09% -27.43% 18.24% 5.71% -17.65% -6.59% -
  Horiz. % 64.84% 69.78% 96.15% 81.32% 76.92% 93.41% 100.00%
P/NAPS 0.68 0.64 0.53 0.65 0.68 0.58 0.63 1.28%
  YoY % 6.25% 20.75% -18.46% -4.41% 17.24% -7.94% -
  Horiz. % 107.94% 101.59% 84.13% 103.17% 107.94% 92.06% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 06/11/17 07/11/16 24/11/15 24/11/14 25/11/13 20/11/12 10/11/11 -
Price 3.5400 3.2000 2.7000 2.7500 3.0500 2.3300 2.2900 -
P/RPS 1.07 1.07 0.99 1.01 1.07 0.81 0.79 5.18%
  YoY % 0.00% 8.08% -1.98% -5.61% 32.10% 2.53% -
  Horiz. % 135.44% 135.44% 125.32% 127.85% 135.44% 102.53% 100.00%
P/EPS 15.55 8.80 10.31 14.71 8.51 6.20 6.07 16.96%
  YoY % 76.70% -14.65% -29.91% 72.86% 37.26% 2.14% -
  Horiz. % 256.18% 144.98% 169.85% 242.34% 140.20% 102.14% 100.00%
EY 6.43 11.36 9.70 6.80 11.75 16.12 16.47 -14.50%
  YoY % -43.40% 17.11% 42.65% -42.13% -27.11% -2.13% -
  Horiz. % 39.04% 68.97% 58.89% 41.29% 71.34% 97.87% 100.00%
DY 1.13 1.25 1.48 1.45 1.31 1.72 1.75 -7.02%
  YoY % -9.60% -15.54% 2.07% 10.69% -23.84% -1.71% -
  Horiz. % 64.57% 71.43% 84.57% 82.86% 74.86% 98.29% 100.00%
P/NAPS 0.70 0.66 0.62 0.66 0.73 0.58 0.65 1.24%
  YoY % 6.06% 6.45% -6.06% -9.59% 25.86% -10.77% -
  Horiz. % 107.69% 101.54% 95.38% 101.54% 112.31% 89.23% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

190  718  606  948 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.16-0.01 
 PHB 0.030.00 
 VIVOCOM 0.86-0.36 
 SAPNRG 0.115-0.005 
 PA 0.14-0.01 
 KANGER 0.18-0.015 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 XOX 0.11-0.005 
 ARMADA 0.2750.00 

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!
PARTNERS & BROKERS