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 - 82,656
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 312.53 301.82 272.69 246.80 246.77 259.40 262.08 2.98%
  YoY % 3.55% 10.68% 10.49% 0.01% -4.87% -1.02% -
  Horiz. % 119.25% 115.16% 104.05% 94.17% 94.16% 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 4.5727 4.4364 3.9455 3.7909 3.8182 3.6727 5.93%
  YoY % 13.50% 3.07% 12.44% 4.08% -0.71% 3.96% -
  Horiz. % 141.31% 124.51% 120.79% 107.43% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
4. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
5. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
6. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
7. The Bonuses of Airasia Windfall Profit
8. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
Partners & Brokers