Highlights

[NHFATT] YoY Annualized Quarter Result on 2015-03-31 [#1]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 05-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     45.88%    YoY -     76.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 240,396 249,892 218,568 192,796 183,804 217,252 216,072 1.79%
  YoY % -3.80% 14.33% 13.37% 4.89% -15.40% 0.55% -
  Horiz. % 111.26% 115.65% 101.16% 89.23% 85.07% 100.55% 100.00%
PBT 11,028 34,440 23,884 21,224 13,968 32,188 22,680 -11.32%
  YoY % -67.98% 44.20% 12.53% 51.95% -56.60% 41.92% -
  Horiz. % 48.62% 151.85% 105.31% 93.58% 61.59% 141.92% 100.00%
Tax -3,724 -4,956 -1,984 -3,756 -4,048 -5,168 -6,300 -8.39%
  YoY % 24.86% -149.80% 47.18% 7.21% 21.67% 17.97% -
  Horiz. % 59.11% 78.67% 31.49% 59.62% 64.25% 82.03% 100.00%
NP 7,304 29,484 21,900 17,468 9,920 27,020 16,380 -12.59%
  YoY % -75.23% 34.63% 25.37% 76.09% -63.29% 64.96% -
  Horiz. % 44.59% 180.00% 133.70% 106.64% 60.56% 164.96% 100.00%
NP to SH 7,304 29,484 21,900 17,468 9,920 27,020 16,380 -12.59%
  YoY % -75.23% 34.63% 25.37% 76.09% -63.29% 64.96% -
  Horiz. % 44.59% 180.00% 133.70% 106.64% 60.56% 164.96% 100.00%
Tax Rate 33.77 % 14.39 % 8.31 % 17.70 % 28.98 % 16.06 % 27.78 % 3.31%
  YoY % 134.68% 73.16% -53.05% -38.92% 80.45% -42.19% -
  Horiz. % 121.56% 51.80% 29.91% 63.71% 104.32% 57.81% 100.00%
Total Cost 233,092 220,408 196,668 175,328 173,884 190,232 199,692 2.61%
  YoY % 5.75% 12.07% 12.17% 0.83% -8.59% -4.74% -
  Horiz. % 116.73% 110.37% 98.49% 87.80% 87.08% 95.26% 100.00%
Net Worth 427,643 379,542 333,697 319,417 314,907 309,646 293,112 6.49%
  YoY % 12.67% 13.74% 4.47% 1.43% 1.70% 5.64% -
  Horiz. % 145.90% 129.49% 113.85% 108.97% 107.44% 105.64% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 427,643 379,542 333,697 319,417 314,907 309,646 293,112 6.49%
  YoY % 12.67% 13.74% 4.47% 1.43% 1.70% 5.64% -
  Horiz. % 145.90% 129.49% 113.85% 108.97% 107.44% 105.64% 100.00%
NOSH 75,157 75,157 75,157 75,157 75,157 75,157 75,157 -
  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%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 3.04 % 11.80 % 10.02 % 9.06 % 5.40 % 12.44 % 7.58 % -14.12%
  YoY % -74.24% 17.76% 10.60% 67.78% -56.59% 64.12% -
  Horiz. % 40.11% 155.67% 132.19% 119.53% 71.24% 164.12% 100.00%
ROE 1.71 % 7.77 % 6.56 % 5.47 % 3.15 % 8.73 % 5.59 % -17.91%
  YoY % -77.99% 18.45% 19.93% 73.65% -63.92% 56.17% -
  Horiz. % 30.59% 139.00% 117.35% 97.85% 56.35% 156.17% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 319.86 332.49 290.82 256.52 244.56 289.06 287.49 1.79%
  YoY % -3.80% 14.33% 13.37% 4.89% -15.39% 0.55% -
  Horiz. % 111.26% 115.65% 101.16% 89.23% 85.07% 100.55% 100.00%
EPS 9.72 39.24 29.12 23.24 13.20 35.96 21.80 -12.59%
  YoY % -75.23% 34.75% 25.30% 76.06% -63.29% 64.95% -
  Horiz. % 44.59% 180.00% 133.58% 106.61% 60.55% 164.95% 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 5.6900 5.0500 4.4400 4.2500 4.1900 4.1200 3.9000 6.49%
  YoY % 12.67% 13.74% 4.47% 1.43% 1.70% 5.64% -
  Horiz. % 145.90% 129.49% 113.85% 108.97% 107.44% 105.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 290.78 302.27 264.38 233.21 222.33 262.79 261.36 1.79%
  YoY % -3.80% 14.33% 13.37% 4.89% -15.40% 0.55% -
  Horiz. % 111.26% 115.65% 101.16% 89.23% 85.07% 100.55% 100.00%
EPS 8.83 35.66 26.49 21.13 12.00 32.68 19.81 -12.59%
  YoY % -75.24% 34.62% 25.37% 76.08% -63.28% 64.97% -
  Horiz. % 44.57% 180.01% 133.72% 106.66% 60.58% 164.97% 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 5.1728 4.5909 4.0364 3.8637 3.8091 3.7455 3.5455 6.49%
  YoY % 12.68% 13.74% 4.47% 1.43% 1.70% 5.64% -
  Horiz. % 145.90% 129.49% 113.85% 108.97% 107.43% 105.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 3.3200 3.8000 2.6000 2.5000 2.7700 2.3000 2.4400 -
P/RPS 1.04 1.14 0.89 0.97 1.13 0.80 0.85 3.42%
  YoY % -8.77% 28.09% -8.25% -14.16% 41.25% -5.88% -
  Horiz. % 122.35% 134.12% 104.71% 114.12% 132.94% 94.12% 100.00%
P/EPS 34.16 9.69 8.92 10.76 20.99 6.40 11.20 20.41%
  YoY % 252.53% 8.63% -17.10% -48.74% 227.97% -42.86% -
  Horiz. % 305.00% 86.52% 79.64% 96.07% 187.41% 57.14% 100.00%
EY 2.93 10.32 11.21 9.30 4.76 15.63 8.93 -16.94%
  YoY % -71.61% -7.94% 20.54% 95.38% -69.55% 75.03% -
  Horiz. % 32.81% 115.57% 125.53% 104.14% 53.30% 175.03% 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 0.58 0.75 0.59 0.59 0.66 0.56 0.63 -1.37%
  YoY % -22.67% 27.12% 0.00% -10.61% 17.86% -11.11% -
  Horiz. % 92.06% 119.05% 93.65% 93.65% 104.76% 88.89% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 14/05/18 16/05/17 24/05/16 05/05/15 29/05/14 02/05/13 03/05/12 -
Price 3.4100 4.0900 2.7500 2.4300 2.8300 2.4500 2.4000 -
P/RPS 1.07 1.23 0.95 0.95 1.16 0.85 0.83 4.32%
  YoY % -13.01% 29.47% 0.00% -18.10% 36.47% 2.41% -
  Horiz. % 128.92% 148.19% 114.46% 114.46% 139.76% 102.41% 100.00%
P/EPS 35.09 10.43 9.44 10.46 21.44 6.81 11.01 21.30%
  YoY % 236.43% 10.49% -9.75% -51.21% 214.83% -38.15% -
  Horiz. % 318.71% 94.73% 85.74% 95.00% 194.73% 61.85% 100.00%
EY 2.85 9.59 10.60 9.56 4.66 14.67 9.08 -17.55%
  YoY % -70.28% -9.53% 10.88% 105.15% -68.23% 61.56% -
  Horiz. % 31.39% 105.62% 116.74% 105.29% 51.32% 161.56% 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 0.60 0.81 0.62 0.57 0.68 0.59 0.62 -0.54%
  YoY % -25.93% 30.65% 8.77% -16.18% 15.25% -4.84% -
  Horiz. % 96.77% 130.65% 100.00% 91.94% 109.68% 95.16% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

230  628  603  1055 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 HPPHB 0.90+0.19 
 DNEX 0.265+0.04 
 AT 0.185+0.01 
 FINTEC 0.08+0.005 
 VSOLAR 0.04+0.005 
 KSTAR 0.26-0.06 
 PNEPCB 0.335+0.005 
 DNEX-WD 0.05+0.015 
 PERMAJU 0.165-0.005 

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