Highlights

[NHFATT] YoY Annualized Quarter Result on 2017-12-31 [#4]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     18.83%    YoY -     -32.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 241,591 276,126 257,018 250,606 231,894 207,226 200,596 3.14%
  YoY % -12.51% 7.43% 2.56% 8.07% 11.90% 3.31% -
  Horiz. % 120.44% 137.65% 128.13% 124.93% 115.60% 103.31% 100.00%
PBT 14,509 18,763 19,321 24,413 36,810 26,570 17,900 -3.44%
  YoY % -22.67% -2.89% -20.86% -33.68% 38.54% 48.44% -
  Horiz. % 81.06% 104.82% 107.94% 136.39% 205.64% 148.44% 100.00%
Tax -2,942 -3,892 -5,313 -4,085 -6,820 -7,320 -5,926 -11.01%
  YoY % 24.41% 26.75% -30.06% 40.10% 6.83% -23.52% -
  Horiz. % 49.65% 65.68% 89.66% 68.93% 115.09% 123.52% 100.00%
NP 11,567 14,871 14,008 20,328 29,990 19,250 11,974 -0.57%
  YoY % -22.22% 6.16% -31.09% -32.22% 55.79% 60.76% -
  Horiz. % 96.60% 124.19% 116.99% 169.77% 250.46% 160.76% 100.00%
NP to SH 11,567 14,871 14,008 20,328 29,990 19,250 11,974 -0.57%
  YoY % -22.22% 6.16% -31.09% -32.22% 55.79% 60.76% -
  Horiz. % 96.60% 124.19% 116.99% 169.77% 250.46% 160.76% 100.00%
Tax Rate 20.28 % 20.74 % 27.50 % 16.73 % 18.53 % 27.55 % 33.11 % -7.84%
  YoY % -2.22% -24.58% 64.38% -9.71% -32.74% -16.79% -
  Horiz. % 61.25% 62.64% 83.06% 50.53% 55.96% 83.21% 100.00%
Total Cost 230,024 261,255 243,010 230,278 201,904 187,976 188,622 3.36%
  YoY % -11.95% 7.51% 5.53% 14.05% 7.41% -0.34% -
  Horiz. % 121.95% 138.51% 128.83% 122.08% 107.04% 99.66% 100.00%
Net Worth 466,270 463,789 456,349 426,891 372,778 329,939 314,907 6.75%
  YoY % 0.53% 1.63% 6.90% 14.52% 12.98% 4.77% -
  Horiz. % 148.07% 147.28% 144.92% 135.56% 118.38% 104.77% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 6,613 8,267 8,267 8,267 10,521 8,267 7,515 -2.11%
  YoY % -20.00% 0.00% -0.00% -21.43% 27.27% 10.00% -
  Horiz. % 88.00% 110.00% 110.00% 110.00% 140.00% 110.00% 100.00%
Div Payout % 57.18 % 55.59 % 59.02 % 40.67 % 35.08 % 42.95 % 62.77 % -1.54%
  YoY % 2.86% -5.81% 45.12% 15.93% -18.32% -31.58% -
  Horiz. % 91.09% 88.56% 94.03% 64.79% 55.89% 68.42% 100.00%
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 466,270 463,789 456,349 426,891 372,778 329,939 314,907 6.75%
  YoY % 0.53% 1.63% 6.90% 14.52% 12.98% 4.77% -
  Horiz. % 148.07% 147.28% 144.92% 135.56% 118.38% 104.77% 100.00%
NOSH 82,672 82,672 82,672 75,157 75,157 75,157 75,157 1.60%
  YoY % 0.00% 0.00% 10.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.00% 110.00% 110.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 4.79 % 5.39 % 5.45 % 8.11 % 12.93 % 9.29 % 5.97 % -3.60%
  YoY % -11.13% -1.10% -32.80% -37.28% 39.18% 55.61% -
  Horiz. % 80.23% 90.28% 91.29% 135.85% 216.58% 155.61% 100.00%
ROE 2.48 % 3.21 % 3.07 % 4.76 % 8.04 % 5.83 % 3.80 % -6.86%
  YoY % -22.74% 4.56% -35.50% -40.80% 37.91% 53.42% -
  Horiz. % 65.26% 84.47% 80.79% 125.26% 211.58% 153.42% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 292.23 334.00 310.89 333.44 308.55 275.72 266.90 1.52%
  YoY % -12.51% 7.43% -6.76% 8.07% 11.91% 3.30% -
  Horiz. % 109.49% 125.14% 116.48% 124.93% 115.61% 103.30% 100.00%
EPS 13.99 17.99 16.94 27.05 39.90 25.61 15.93 -2.14%
  YoY % -22.23% 6.20% -37.38% -32.21% 55.80% 60.77% -
  Horiz. % 87.82% 112.93% 106.34% 169.81% 250.47% 160.77% 100.00%
DPS 8.00 10.00 10.00 11.00 14.00 11.00 10.00 -3.65%
  YoY % -20.00% 0.00% -9.09% -21.43% 27.27% 10.00% -
  Horiz. % 80.00% 100.00% 100.00% 110.00% 140.00% 110.00% 100.00%
NAPS 5.6400 5.6100 5.5200 5.6800 4.9600 4.3900 4.1900 5.07%
  YoY % 0.53% 1.63% -2.82% 14.52% 12.98% 4.77% -
  Horiz. % 134.61% 133.89% 131.74% 135.56% 118.38% 104.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 292.23 334.00 310.89 303.13 280.50 250.66 242.64 3.14%
  YoY % -12.51% 7.43% 2.56% 8.07% 11.90% 3.31% -
  Horiz. % 120.44% 137.65% 128.13% 124.93% 115.60% 103.31% 100.00%
EPS 13.99 17.99 16.94 24.59 36.28 23.28 14.48 -0.57%
  YoY % -22.23% 6.20% -31.11% -32.22% 55.84% 60.77% -
  Horiz. % 96.62% 124.24% 116.99% 169.82% 250.55% 160.77% 100.00%
DPS 8.00 10.00 10.00 10.00 12.73 10.00 9.09 -2.10%
  YoY % -20.00% 0.00% 0.00% -21.45% 27.30% 10.01% -
  Horiz. % 88.01% 110.01% 110.01% 110.01% 140.04% 110.01% 100.00%
NAPS 5.6400 5.6100 5.5200 5.1637 4.5091 3.9909 3.8091 6.75%
  YoY % 0.53% 1.63% 6.90% 14.52% 12.98% 4.77% -
  Horiz. % 148.07% 147.28% 144.92% 135.56% 118.38% 104.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.2000 2.6900 2.7000 3.3800 3.2400 2.8000 2.5500 -
P/RPS 0.75 0.81 0.87 1.01 1.05 1.02 0.96 -4.03%
  YoY % -7.41% -6.90% -13.86% -3.81% 2.94% 6.25% -
  Horiz. % 78.12% 84.38% 90.62% 105.21% 109.38% 106.25% 100.00%
P/EPS 15.72 14.95 15.93 12.50 8.12 10.93 16.01 -0.30%
  YoY % 5.15% -6.15% 27.44% 53.94% -25.71% -31.73% -
  Horiz. % 98.19% 93.38% 99.50% 78.08% 50.72% 68.27% 100.00%
EY 6.36 6.69 6.28 8.00 12.32 9.15 6.25 0.29%
  YoY % -4.93% 6.53% -21.50% -35.06% 34.64% 46.40% -
  Horiz. % 101.76% 107.04% 100.48% 128.00% 197.12% 146.40% 100.00%
DY 3.64 3.72 3.70 3.25 4.32 3.93 3.92 -1.23%
  YoY % -2.15% 0.54% 13.85% -24.77% 9.92% 0.26% -
  Horiz. % 92.86% 94.90% 94.39% 82.91% 110.20% 100.26% 100.00%
P/NAPS 0.39 0.48 0.49 0.60 0.65 0.64 0.61 -7.18%
  YoY % -18.75% -2.04% -18.33% -7.69% 1.56% 4.92% -
  Horiz. % 63.93% 78.69% 80.33% 98.36% 106.56% 104.92% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date - 27/02/20 25/02/19 27/02/18 27/02/17 23/02/16 27/02/15 -
Price 0.0000 2.5200 2.8500 3.2600 3.5000 2.7000 2.5700 -
P/RPS 0.00 0.75 0.92 0.98 1.13 0.98 0.96 -
  YoY % 0.00% -18.48% -6.12% -13.27% 15.31% 2.08% -
  Horiz. % 0.00% 78.12% 95.83% 102.08% 117.71% 102.08% 100.00%
P/EPS 0.00 14.01 16.82 12.05 8.77 10.54 16.13 -
  YoY % 0.00% -16.71% 39.59% 37.40% -16.79% -34.66% -
  Horiz. % 0.00% 86.86% 104.28% 74.71% 54.37% 65.34% 100.00%
EY 0.00 7.14 5.95 8.30 11.40 9.49 6.20 -
  YoY % 0.00% 20.00% -28.31% -27.19% 20.13% 53.06% -
  Horiz. % 0.00% 115.16% 95.97% 133.87% 183.87% 153.06% 100.00%
DY 0.00 3.97 3.51 3.37 4.00 4.07 3.89 -
  YoY % 0.00% 13.11% 4.15% -15.75% -1.72% 4.63% -
  Horiz. % 0.00% 102.06% 90.23% 86.63% 102.83% 104.63% 100.00%
P/NAPS 0.00 0.45 0.52 0.57 0.71 0.62 0.61 -
  YoY % 0.00% -13.46% -8.77% -19.72% 14.52% 1.64% -
  Horiz. % 0.00% 73.77% 85.25% 93.44% 116.39% 101.64% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

312  323  547  1330 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.06-0.005 
 ATTA-WB 0.22+0.17 
 GIIB-OR 0.01+0.005 
 PANTECH-WB 0.105+0.035 
 GFM-WC 0.07+0.02 
 ENCORP 0.32-0.005 
 HEXIND-WA 0.095-0.015 
 PASDEC-WA 0.085+0.02 
 FOCUS 0.040.00 
 GADANG-WB 0.03+0.015 
PARTNERS & BROKERS