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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers