Highlights

[NHFATT] YoY Annualized Quarter Result on 2014-03-31 [#1]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -50.77%    YoY -     -63.29%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 249,892 218,568 192,796 183,804 217,252 216,072 214,840 2.55%
  YoY % 14.33% 13.37% 4.89% -15.40% 0.55% 0.57% -
  Horiz. % 116.32% 101.74% 89.74% 85.55% 101.12% 100.57% 100.00%
PBT 34,440 23,884 21,224 13,968 32,188 22,680 31,236 1.64%
  YoY % 44.20% 12.53% 51.95% -56.60% 41.92% -27.39% -
  Horiz. % 110.26% 76.46% 67.95% 44.72% 103.05% 72.61% 100.00%
Tax -4,956 -1,984 -3,756 -4,048 -5,168 -6,300 -2,560 11.63%
  YoY % -149.80% 47.18% 7.21% 21.67% 17.97% -146.09% -
  Horiz. % 193.59% 77.50% 146.72% 158.12% 201.88% 246.09% 100.00%
NP 29,484 21,900 17,468 9,920 27,020 16,380 28,676 0.46%
  YoY % 34.63% 25.37% 76.09% -63.29% 64.96% -42.88% -
  Horiz. % 102.82% 76.37% 60.92% 34.59% 94.23% 57.12% 100.00%
NP to SH 29,484 21,900 17,468 9,920 27,020 16,380 28,328 0.67%
  YoY % 34.63% 25.37% 76.09% -63.29% 64.96% -42.18% -
  Horiz. % 104.08% 77.31% 61.66% 35.02% 95.38% 57.82% 100.00%
Tax Rate 14.39 % 8.31 % 17.70 % 28.98 % 16.06 % 27.78 % 8.20 % 9.82%
  YoY % 73.16% -53.05% -38.92% 80.45% -42.19% 238.78% -
  Horiz. % 175.49% 101.34% 215.85% 353.41% 195.85% 338.78% 100.00%
Total Cost 220,408 196,668 175,328 173,884 190,232 199,692 186,164 2.85%
  YoY % 12.07% 12.17% 0.83% -8.59% -4.74% 7.27% -
  Horiz. % 118.39% 105.64% 94.18% 93.40% 102.19% 107.27% 100.00%
Net Worth 379,542 333,697 319,417 314,907 309,646 293,112 257,117 6.70%
  YoY % 13.74% 4.47% 1.43% 1.70% 5.64% 14.00% -
  Horiz. % 147.61% 129.78% 124.23% 122.48% 120.43% 114.00% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 379,542 333,697 319,417 314,907 309,646 293,112 257,117 6.70%
  YoY % 13.74% 4.47% 1.43% 1.70% 5.64% 14.00% -
  Horiz. % 147.61% 129.78% 124.23% 122.48% 120.43% 114.00% 100.00%
NOSH 75,157 75,157 75,157 75,157 75,157 75,157 75,180 -0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.03% -
  Horiz. % 99.97% 99.97% 99.97% 99.97% 99.97% 99.97% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 11.80 % 10.02 % 9.06 % 5.40 % 12.44 % 7.58 % 13.35 % -2.03%
  YoY % 17.76% 10.60% 67.78% -56.59% 64.12% -43.22% -
  Horiz. % 88.39% 75.06% 67.87% 40.45% 93.18% 56.78% 100.00%
ROE 7.77 % 6.56 % 5.47 % 3.15 % 8.73 % 5.59 % 11.02 % -5.65%
  YoY % 18.45% 19.93% 73.65% -63.92% 56.17% -49.27% -
  Horiz. % 70.51% 59.53% 49.64% 28.58% 79.22% 50.73% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 332.49 290.82 256.52 244.56 289.06 287.49 285.77 2.55%
  YoY % 14.33% 13.37% 4.89% -15.39% 0.55% 0.60% -
  Horiz. % 116.35% 101.77% 89.76% 85.58% 101.15% 100.60% 100.00%
EPS 39.24 29.12 23.24 13.20 35.96 21.80 37.68 0.68%
  YoY % 34.75% 25.30% 76.06% -63.29% 64.95% -42.14% -
  Horiz. % 104.14% 77.28% 61.68% 35.03% 95.44% 57.86% 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 5.0500 4.4400 4.2500 4.1900 4.1200 3.9000 3.4200 6.71%
  YoY % 13.74% 4.47% 1.43% 1.70% 5.64% 14.04% -
  Horiz. % 147.66% 129.82% 124.27% 122.51% 120.47% 114.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 302.27 264.38 233.21 222.33 262.79 261.36 259.87 2.55%
  YoY % 14.33% 13.37% 4.89% -15.40% 0.55% 0.57% -
  Horiz. % 116.32% 101.74% 89.74% 85.55% 101.12% 100.57% 100.00%
EPS 35.66 26.49 21.13 12.00 32.68 19.81 34.27 0.66%
  YoY % 34.62% 25.37% 76.08% -63.28% 64.97% -42.19% -
  Horiz. % 104.06% 77.30% 61.66% 35.02% 95.36% 57.81% 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 4.5909 4.0364 3.8637 3.8091 3.7455 3.5455 3.1101 6.70%
  YoY % 13.74% 4.47% 1.43% 1.70% 5.64% 14.00% -
  Horiz. % 147.61% 129.78% 124.23% 122.48% 120.43% 114.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 3.8000 2.6000 2.5000 2.7700 2.3000 2.4400 2.4200 -
P/RPS 1.14 0.89 0.97 1.13 0.80 0.85 0.85 5.01%
  YoY % 28.09% -8.25% -14.16% 41.25% -5.88% 0.00% -
  Horiz. % 134.12% 104.71% 114.12% 132.94% 94.12% 100.00% 100.00%
P/EPS 9.69 8.92 10.76 20.99 6.40 11.20 6.42 7.10%
  YoY % 8.63% -17.10% -48.74% 227.97% -42.86% 74.45% -
  Horiz. % 150.93% 138.94% 167.60% 326.95% 99.69% 174.45% 100.00%
EY 10.32 11.21 9.30 4.76 15.63 8.93 15.57 -6.62%
  YoY % -7.94% 20.54% 95.38% -69.55% 75.03% -42.65% -
  Horiz. % 66.28% 72.00% 59.73% 30.57% 100.39% 57.35% 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 0.75 0.59 0.59 0.66 0.56 0.63 0.71 0.92%
  YoY % 27.12% 0.00% -10.61% 17.86% -11.11% -11.27% -
  Horiz. % 105.63% 83.10% 83.10% 92.96% 78.87% 88.73% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 16/05/17 24/05/16 05/05/15 29/05/14 02/05/13 03/05/12 05/05/11 -
Price 4.0900 2.7500 2.4300 2.8300 2.4500 2.4000 2.4900 -
P/RPS 1.23 0.95 0.95 1.16 0.85 0.83 0.87 5.94%
  YoY % 29.47% 0.00% -18.10% 36.47% 2.41% -4.60% -
  Horiz. % 141.38% 109.20% 109.20% 133.33% 97.70% 95.40% 100.00%
P/EPS 10.43 9.44 10.46 21.44 6.81 11.01 6.61 7.89%
  YoY % 10.49% -9.75% -51.21% 214.83% -38.15% 66.57% -
  Horiz. % 157.79% 142.81% 158.25% 324.36% 103.03% 166.57% 100.00%
EY 9.59 10.60 9.56 4.66 14.67 9.08 15.13 -7.31%
  YoY % -9.53% 10.88% 105.15% -68.23% 61.56% -39.99% -
  Horiz. % 63.38% 70.06% 63.19% 30.80% 96.96% 60.01% 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 0.81 0.62 0.57 0.68 0.59 0.62 0.73 1.75%
  YoY % 30.65% 8.77% -16.18% 15.25% -4.84% -15.07% -
  Horiz. % 110.96% 84.93% 78.08% 93.15% 80.82% 84.93% 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
 
 

229  255  531  1484 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINDA 0.165-0.01 
 LAMBO 0.020.00 
 DATAPRP 1.00+0.245 
 DNEX 0.845+0.025 
 CNI 0.205-0.01 
 WIDAD 0.51+0.02 
 REX 0.2350.00 
 MACPIE 0.09+0.01 
 UCREST 0.28+0.01 
 SAUDEE 0.285+0.04 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS