Highlights

[NHFATT] YoY Cumulative Quarter Result on 2014-09-30 [#3]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 24-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     32.56%    YoY -     -47.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 187,140 169,081 153,029 153,006 160,842 162,504 163,798 2.24%
  YoY % 10.68% 10.49% 0.02% -4.87% -1.02% -0.79% -
  Horiz. % 114.25% 103.23% 93.43% 93.41% 98.20% 99.21% 100.00%
PBT 15,446 23,707 21,408 13,894 25,257 24,342 24,061 -7.11%
  YoY % -34.85% 10.74% 54.08% -44.99% 3.76% 1.17% -
  Horiz. % 64.20% 98.53% 88.97% 57.74% 104.97% 101.17% 100.00%
Tax -2,616 -3,208 -6,646 -3,353 -5,059 -3,168 -2,700 -0.52%
  YoY % 18.45% 51.73% -98.21% 33.72% -59.69% -17.33% -
  Horiz. % 96.89% 118.81% 246.15% 124.19% 187.37% 117.33% 100.00%
NP 12,830 20,499 14,762 10,541 20,198 21,174 21,361 -8.14%
  YoY % -37.41% 38.86% 40.04% -47.81% -4.61% -0.88% -
  Horiz. % 60.06% 95.96% 69.11% 49.35% 94.56% 99.12% 100.00%
NP to SH 12,830 20,499 14,762 10,541 20,198 21,174 21,253 -8.06%
  YoY % -37.41% 38.86% 40.04% -47.81% -4.61% -0.37% -
  Horiz. % 60.37% 96.45% 69.46% 49.60% 95.04% 99.63% 100.00%
Tax Rate 16.94 % 13.53 % 31.04 % 24.13 % 20.03 % 13.01 % 11.22 % 7.10%
  YoY % 25.20% -56.41% 28.64% 20.47% 53.96% 15.95% -
  Horiz. % 150.98% 120.59% 276.65% 215.06% 178.52% 115.95% 100.00%
Total Cost 174,310 148,582 138,267 142,465 140,644 141,330 142,437 3.42%
  YoY % 17.32% 7.46% -2.95% 1.29% -0.49% -0.78% -
  Horiz. % 122.38% 104.31% 97.07% 100.02% 98.74% 99.22% 100.00%
Net Worth 378,039 366,766 326,181 313,404 315,659 303,634 263,783 6.18%
  YoY % 3.07% 12.44% 4.08% -0.71% 3.96% 15.11% -
  Horiz. % 143.31% 139.04% 123.65% 118.81% 119.67% 115.11% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 2,254 2,254 2,254 2,254 2,254 2,254 2,254 0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.01% -
  Horiz. % 100.01% 100.01% 100.01% 100.01% 100.01% 100.01% 100.00%
Div Payout % 17.57 % 11.00 % 15.27 % 21.39 % 11.16 % 10.65 % 10.61 % 8.76%
  YoY % 59.73% -27.96% -28.61% 91.67% 4.79% 0.38% -
  Horiz. % 165.60% 103.68% 143.92% 201.60% 105.18% 100.38% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 378,039 366,766 326,181 313,404 315,659 303,634 263,783 6.18%
  YoY % 3.07% 12.44% 4.08% -0.71% 3.96% 15.11% -
  Horiz. % 143.31% 139.04% 123.65% 118.81% 119.67% 115.11% 100.00%
NOSH 75,157 75,157 75,157 75,157 75,157 75,157 75,152 0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.01% -
  Horiz. % 100.01% 100.01% 100.01% 100.01% 100.01% 100.01% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 6.86 % 12.12 % 9.65 % 6.89 % 12.56 % 13.03 % 13.04 % -10.14%
  YoY % -43.40% 25.60% 40.06% -45.14% -3.61% -0.08% -
  Horiz. % 52.61% 92.94% 74.00% 52.84% 96.32% 99.92% 100.00%
ROE 3.39 % 5.59 % 4.53 % 3.36 % 6.40 % 6.97 % 8.06 % -13.43%
  YoY % -39.36% 23.40% 34.82% -47.50% -8.18% -13.52% -
  Horiz. % 42.06% 69.35% 56.20% 41.69% 79.40% 86.48% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 249.00 224.97 203.61 203.58 214.01 216.22 217.96 2.24%
  YoY % 10.68% 10.49% 0.01% -4.87% -1.02% -0.80% -
  Horiz. % 114.24% 103.22% 93.42% 93.40% 98.19% 99.20% 100.00%
EPS 17.07 27.27 19.64 14.03 26.87 28.17 28.28 -8.06%
  YoY % -37.40% 38.85% 39.99% -47.79% -4.61% -0.39% -
  Horiz. % 60.36% 96.43% 69.45% 49.61% 95.01% 99.61% 100.00%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 -
  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 5.0300 4.8800 4.3400 4.1700 4.2000 4.0400 3.5100 6.17%
  YoY % 3.07% 12.44% 4.08% -0.71% 3.96% 15.10% -
  Horiz. % 143.30% 139.03% 123.65% 118.80% 119.66% 115.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 226.36 204.52 185.10 185.08 194.55 196.56 198.13 2.24%
  YoY % 10.68% 10.49% 0.01% -4.87% -1.02% -0.79% -
  Horiz. % 114.25% 103.23% 93.42% 93.41% 98.19% 99.21% 100.00%
EPS 15.52 24.80 17.86 12.75 24.43 25.61 25.71 -8.06%
  YoY % -37.42% 38.86% 40.08% -47.81% -4.61% -0.39% -
  Horiz. % 60.37% 96.46% 69.47% 49.59% 95.02% 99.61% 100.00%
DPS 2.73 2.73 2.73 2.73 2.73 2.73 2.73 -
  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 4.5728 4.4364 3.9455 3.7909 3.8182 3.6728 3.1907 6.18%
  YoY % 3.07% 12.44% 4.08% -0.71% 3.96% 15.11% -
  Horiz. % 143.32% 139.04% 123.66% 118.81% 119.67% 115.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 3.4000 3.1400 2.2900 2.7000 2.8500 2.3500 2.2000 -
P/RPS 1.37 1.40 1.12 1.33 1.33 1.09 1.01 5.21%
  YoY % -2.14% 25.00% -15.79% 0.00% 22.02% 7.92% -
  Horiz. % 135.64% 138.61% 110.89% 131.68% 131.68% 107.92% 100.00%
P/EPS 19.92 11.51 11.66 19.25 10.60 8.34 7.78 16.95%
  YoY % 73.07% -1.29% -39.43% 81.60% 27.10% 7.20% -
  Horiz. % 256.04% 147.94% 149.87% 247.43% 136.25% 107.20% 100.00%
EY 5.02 8.69 8.58 5.19 9.43 11.99 12.85 -14.49%
  YoY % -42.23% 1.28% 65.32% -44.96% -21.35% -6.69% -
  Horiz. % 39.07% 67.63% 66.77% 40.39% 73.39% 93.31% 100.00%
DY 0.88 0.96 1.31 1.11 1.05 1.28 1.36 -6.99%
  YoY % -8.33% -26.72% 18.02% 5.71% -17.97% -5.88% -
  Horiz. % 64.71% 70.59% 96.32% 81.62% 77.21% 94.12% 100.00%
P/NAPS 0.68 0.64 0.53 0.65 0.68 0.58 0.63 1.28%
  YoY % 6.25% 20.75% -18.46% -4.41% 17.24% -7.94% -
  Horiz. % 107.94% 101.59% 84.13% 103.17% 107.94% 92.06% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 06/11/17 07/11/16 24/11/15 24/11/14 25/11/13 20/11/12 10/11/11 -
Price 3.5400 3.2000 2.7000 2.7500 3.0500 2.3300 2.2900 -
P/RPS 1.42 1.42 1.33 1.35 1.43 1.08 1.05 5.15%
  YoY % 0.00% 6.77% -1.48% -5.59% 32.41% 2.86% -
  Horiz. % 135.24% 135.24% 126.67% 128.57% 136.19% 102.86% 100.00%
P/EPS 20.74 11.73 13.75 19.61 11.35 8.27 8.10 16.95%
  YoY % 76.81% -14.69% -29.88% 72.78% 37.24% 2.10% -
  Horiz. % 256.05% 144.81% 169.75% 242.10% 140.12% 102.10% 100.00%
EY 4.82 8.52 7.27 5.10 8.81 12.09 12.35 -14.50%
  YoY % -43.43% 17.19% 42.55% -42.11% -27.13% -2.11% -
  Horiz. % 39.03% 68.99% 58.87% 41.30% 71.34% 97.89% 100.00%
DY 0.85 0.94 1.11 1.09 0.98 1.29 1.31 -6.95%
  YoY % -9.57% -15.32% 1.83% 11.22% -24.03% -1.53% -
  Horiz. % 64.89% 71.76% 84.73% 83.21% 74.81% 98.47% 100.00%
P/NAPS 0.70 0.66 0.62 0.66 0.73 0.58 0.65 1.24%
  YoY % 6.06% 6.45% -6.06% -9.59% 25.86% -10.77% -
  Horiz. % 107.69% 101.54% 95.38% 101.54% 112.31% 89.23% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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!

TOP ARTICLES

1. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
3. $$$ MTAG - Investing in UK’s richest man $$$ Buy and hold long-term
4. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
5. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
6. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
7. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
8. Salcon (8567) & AT (0072) Rubber Glove companies till year 2023
PARTNERS & BROKERS