Highlights

[NHFATT] YoY Annualized Quarter Result on 2018-09-30 [#3]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 08-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     30.20%    YoY -     -28.44%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 258,376 249,520 225,441 204,038 204,008 214,456 216,672 2.98%
  YoY % 3.55% 10.68% 10.49% 0.02% -4.87% -1.02% -
  Horiz. % 119.25% 115.16% 104.05% 94.17% 94.16% 98.98% 100.00%
PBT 17,345 20,594 31,609 28,544 18,525 33,676 32,456 -9.91%
  YoY % -15.78% -34.85% 10.74% 54.08% -44.99% 3.76% -
  Horiz. % 53.44% 63.45% 97.39% 87.95% 57.08% 103.76% 100.00%
Tax -5,104 -3,488 -4,277 -8,861 -4,470 -6,745 -4,224 3.20%
  YoY % -46.33% 18.45% 51.73% -98.21% 33.72% -59.69% -
  Horiz. % 120.83% 82.58% 101.26% 209.79% 105.84% 159.69% 100.00%
NP 12,241 17,106 27,332 19,682 14,054 26,930 28,232 -13.00%
  YoY % -28.44% -37.41% 38.86% 40.04% -47.81% -4.61% -
  Horiz. % 43.36% 60.59% 96.81% 69.72% 49.78% 95.39% 100.00%
NP to SH 12,241 17,106 27,332 19,682 14,054 26,930 28,232 -13.00%
  YoY % -28.44% -37.41% 38.86% 40.04% -47.81% -4.61% -
  Horiz. % 43.36% 60.59% 96.81% 69.72% 49.78% 95.39% 100.00%
Tax Rate 29.43 % 16.94 % 13.53 % 31.04 % 24.13 % 20.03 % 13.01 % 14.57%
  YoY % 73.73% 25.20% -56.41% 28.64% 20.47% 53.96% -
  Horiz. % 226.21% 130.21% 104.00% 238.59% 185.47% 153.96% 100.00%
Total Cost 246,134 232,413 198,109 184,356 189,953 187,525 188,440 4.55%
  YoY % 5.90% 17.32% 7.46% -2.95% 1.29% -0.49% -
  Horiz. % 130.62% 123.34% 105.13% 97.83% 100.80% 99.51% 100.00%
Net Worth 429,071 378,039 366,766 326,181 313,404 315,659 303,634 5.93%
  YoY % 13.50% 3.07% 12.44% 4.08% -0.71% 3.96% -
  Horiz. % 141.31% 124.50% 120.79% 107.43% 103.22% 103.96% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 3,306 3,006 3,006 3,006 3,006 3,006 3,006 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%
Div Payout % 27.01 % 17.57 % 11.00 % 15.27 % 21.39 % 11.16 % 10.65 % 16.77%
  YoY % 53.73% 59.73% -27.96% -28.61% 91.67% 4.79% -
  Horiz. % 253.62% 164.98% 103.29% 143.38% 200.85% 104.79% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 429,071 378,039 366,766 326,181 313,404 315,659 303,634 5.93%
  YoY % 13.50% 3.07% 12.44% 4.08% -0.71% 3.96% -
  Horiz. % 141.31% 124.50% 120.79% 107.43% 103.22% 103.96% 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.74 % 6.86 % 12.12 % 9.65 % 6.89 % 12.56 % 13.03 % -15.50%
  YoY % -30.90% -43.40% 25.60% 40.06% -45.14% -3.61% -
  Horiz. % 36.38% 52.65% 93.02% 74.06% 52.88% 96.39% 100.00%
ROE 2.85 % 4.53 % 7.45 % 6.03 % 4.48 % 8.53 % 9.30 % -17.88%
  YoY % -37.09% -39.19% 23.55% 34.60% -47.48% -8.28% -
  Horiz. % 30.65% 48.71% 80.11% 64.84% 48.17% 91.72% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 312.53 332.00 299.96 271.48 271.44 285.34 288.29 1.35%
  YoY % -5.86% 10.68% 10.49% 0.01% -4.87% -1.02% -
  Horiz. % 108.41% 115.16% 104.05% 94.17% 94.16% 98.98% 100.00%
EPS 14.81 22.76 36.36 26.19 18.71 35.83 37.56 -14.36%
  YoY % -34.93% -37.40% 38.83% 39.98% -47.78% -4.61% -
  Horiz. % 39.43% 60.60% 96.81% 69.73% 49.81% 95.39% 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 5.1900 5.0300 4.8800 4.3400 4.1700 4.2000 4.0400 4.26%
  YoY % 3.18% 3.07% 12.44% 4.08% -0.71% 3.96% -
  Horiz. % 128.47% 124.50% 120.79% 107.43% 103.22% 103.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 312.53 301.82 272.69 246.81 246.77 259.41 262.09 2.98%
  YoY % 3.55% 10.68% 10.49% 0.02% -4.87% -1.02% -
  Horiz. % 119.25% 115.16% 104.04% 94.17% 94.15% 98.98% 100.00%
EPS 14.81 20.69 33.06 23.81 17.00 32.58 34.15 -12.99%
  YoY % -28.42% -37.42% 38.85% 40.06% -47.82% -4.60% -
  Horiz. % 43.37% 60.59% 96.81% 69.72% 49.78% 95.40% 100.00%
DPS 4.00 3.64 3.64 3.64 3.64 3.64 3.64 1.58%
  YoY % 9.89% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 109.89% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 5.1900 4.5728 4.4364 3.9455 3.7909 3.8182 3.6728 5.93%
  YoY % 13.50% 3.07% 12.44% 4.08% -0.71% 3.96% -
  Horiz. % 141.31% 124.50% 120.79% 107.42% 103.22% 103.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.8400 3.4000 3.1400 2.2900 2.7000 2.8500 2.3500 -
P/RPS 0.91 1.02 1.05 0.84 0.99 1.00 0.82 1.75%
  YoY % -10.78% -2.86% 25.00% -15.15% -1.00% 21.95% -
  Horiz. % 110.98% 124.39% 128.05% 102.44% 120.73% 121.95% 100.00%
P/EPS 19.18 14.94 8.63 8.74 14.44 7.95 6.26 20.51%
  YoY % 28.38% 73.12% -1.26% -39.47% 81.64% 27.00% -
  Horiz. % 306.39% 238.66% 137.86% 139.62% 230.67% 127.00% 100.00%
EY 5.21 6.69 11.58 11.44 6.93 12.57 15.98 -17.03%
  YoY % -22.12% -42.23% 1.22% 65.08% -44.87% -21.34% -
  Horiz. % 32.60% 41.86% 72.47% 71.59% 43.37% 78.66% 100.00%
DY 1.41 1.18 1.27 1.75 1.48 1.40 1.70 -3.07%
  YoY % 19.49% -7.09% -27.43% 18.24% 5.71% -17.65% -
  Horiz. % 82.94% 69.41% 74.71% 102.94% 87.06% 82.35% 100.00%
P/NAPS 0.55 0.68 0.64 0.53 0.65 0.68 0.58 -0.88%
  YoY % -19.12% 6.25% 20.75% -18.46% -4.41% 17.24% -
  Horiz. % 94.83% 117.24% 110.34% 91.38% 112.07% 117.24% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 08/11/18 06/11/17 07/11/16 24/11/15 24/11/14 25/11/13 20/11/12 -
Price 2.7500 3.5400 3.2000 2.7000 2.7500 3.0500 2.3300 -
P/RPS 0.88 1.07 1.07 0.99 1.01 1.07 0.81 1.39%
  YoY % -17.76% 0.00% 8.08% -1.98% -5.61% 32.10% -
  Horiz. % 108.64% 132.10% 132.10% 122.22% 124.69% 132.10% 100.00%
P/EPS 18.57 15.55 8.80 10.31 14.71 8.51 6.20 20.05%
  YoY % 19.42% 76.70% -14.65% -29.91% 72.86% 37.26% -
  Horiz. % 299.52% 250.81% 141.94% 166.29% 237.26% 137.26% 100.00%
EY 5.38 6.43 11.36 9.70 6.80 11.75 16.12 -16.71%
  YoY % -16.33% -43.40% 17.11% 42.65% -42.13% -27.11% -
  Horiz. % 33.37% 39.89% 70.47% 60.17% 42.18% 72.89% 100.00%
DY 1.45 1.13 1.25 1.48 1.45 1.31 1.72 -2.80%
  YoY % 28.32% -9.60% -15.54% 2.07% 10.69% -23.84% -
  Horiz. % 84.30% 65.70% 72.67% 86.05% 84.30% 76.16% 100.00%
P/NAPS 0.53 0.70 0.66 0.62 0.66 0.73 0.58 -1.49%
  YoY % -24.29% 6.06% 6.45% -6.06% -9.59% 25.86% -
  Horiz. % 91.38% 120.69% 113.79% 106.90% 113.79% 125.86% 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.
 


 

389  353  519  737 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 GPACKET-WB 0.315+0.02 
 ARMADA 0.415+0.03 
 SAPNRG 0.265-0.005 
 ISTONE 0.225+0.03 
 HSI-C7F 0.3150.00 
 ANZO 0.0250.00 
 AME 1.55+0.27 
 HSI-H8B 0.245-0.03 
 OPCOM 0.815+0.04 

TOP ARTICLES

1. Thank you for your recommendations - Koon Yew Yin Koon Yew Yin's Blog
2. Budget 2020: Bandar Malaysia project in Sungai Besi will proceed save malaysia!!!
3. Dayang: My Rule for selling - Koon Yew Yin Koon Yew Yin's Blog
4. [TheStar] The Signing Ceremony of Bandar Malaysia will be held on next week after Budget 2020. KL Glory Fury
5. BUDGET 2020: THE PRIME BENEFICIARY IN SMALL CAP SPACE smartinvestment2030
6. Budget 2020 - Plantation - Major Beneficiary !!! Investhor's Mighty Hammer of Wisdom
7. MTAG - Higher TP - “Overweight” Call from Affin Hwang Capital Research on Electronics Manufacturing Services Stock Pick
8. AirAsia Group Bhd: A relook into AirAisa Group from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now ? TradeVSA - Case Study
Partners & Brokers