Highlights

[NHFATT] YoY 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 -     -52.69%    YoY -     -52.97%
Quarter Report


View:


Show?  YoY % Horiz. %

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 63,006 54,479 53,171 50,249 51,592 53,864 50,755 3.67%
  YoY % 15.65% 2.46% 5.82% -2.60% -4.22% 6.13% -
  Horiz. % 124.14% 107.34% 104.76% 99.00% 101.65% 106.13% 100.00%
PBT 3,904 7,817 8,897 4,293 7,427 8,837 8,106 -11.45%
  YoY % -50.06% -12.14% 107.24% -42.20% -15.96% 9.02% -
  Horiz. % 48.16% 96.43% 109.76% 52.96% 91.62% 109.02% 100.00%
Tax -977 -1,406 -3,659 -1,704 -1,922 -1,215 -1,065 -1.43%
  YoY % 30.51% 61.57% -114.73% 11.34% -58.19% -14.08% -
  Horiz. % 91.74% 132.02% 343.57% 160.00% 180.47% 114.08% 100.00%
NP 2,927 6,411 5,238 2,589 5,505 7,622 7,041 -13.60%
  YoY % -54.34% 22.39% 102.32% -52.97% -27.77% 8.25% -
  Horiz. % 41.57% 91.05% 74.39% 36.77% 78.18% 108.25% 100.00%
NP to SH 2,927 6,411 5,238 2,589 5,505 7,622 7,102 -13.72%
  YoY % -54.34% 22.39% 102.32% -52.97% -27.77% 7.32% -
  Horiz. % 41.21% 90.27% 73.75% 36.45% 77.51% 107.32% 100.00%
Tax Rate 25.03 % 17.99 % 41.13 % 39.69 % 25.88 % 13.75 % 13.14 % 11.33%
  YoY % 39.13% -56.26% 3.63% 53.36% 88.22% 4.64% -
  Horiz. % 190.49% 136.91% 313.01% 302.05% 196.96% 104.64% 100.00%
Total Cost 60,079 48,068 47,933 47,660 46,087 46,242 43,714 5.44%
  YoY % 24.99% 0.28% 0.57% 3.41% -0.34% 5.78% -
  Horiz. % 137.44% 109.96% 109.65% 109.03% 105.43% 105.78% 100.00%
Net Worth 378,039 366,766 326,181 313,404 315,659 303,634 263,788 6.18%
  YoY % 3.07% 12.44% 4.08% -0.71% 3.96% 15.11% -
  Horiz. % 143.31% 139.04% 123.65% 118.81% 119.66% 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% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Div Payout % 77.03 % 35.17 % 43.05 % 87.09 % 40.96 % 29.58 % 31.75 % 15.90%
  YoY % 119.02% -18.30% -50.57% 112.62% 38.47% -6.83% -
  Horiz. % 242.61% 110.77% 135.59% 274.30% 129.01% 93.17% 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 378,039 366,766 326,181 313,404 315,659 303,634 263,788 6.18%
  YoY % 3.07% 12.44% 4.08% -0.71% 3.96% 15.11% -
  Horiz. % 143.31% 139.04% 123.65% 118.81% 119.66% 115.11% 100.00%
NOSH 75,157 75,157 75,157 75,157 75,157 75,157 75,153 0.00%
  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%
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 4.65 % 11.77 % 9.85 % 5.15 % 10.67 % 14.15 % 13.87 % -16.64%
  YoY % -60.49% 19.49% 91.26% -51.73% -24.59% 2.02% -
  Horiz. % 33.53% 84.86% 71.02% 37.13% 76.93% 102.02% 100.00%
ROE 0.77 % 1.75 % 1.61 % 0.83 % 1.74 % 2.51 % 2.69 % -18.80%
  YoY % -56.00% 8.70% 93.98% -52.30% -30.68% -6.69% -
  Horiz. % 28.62% 65.06% 59.85% 30.86% 64.68% 93.31% 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 83.83 72.49 70.75 66.86 68.65 71.67 67.54 3.66%
  YoY % 15.64% 2.46% 5.82% -2.61% -4.21% 6.11% -
  Horiz. % 124.12% 107.33% 104.75% 98.99% 101.64% 106.11% 100.00%
EPS 3.89 8.53 6.97 3.44 7.32 10.14 9.45 -13.74%
  YoY % -54.40% 22.38% 102.62% -53.01% -27.81% 7.30% -
  Horiz. % 41.16% 90.26% 73.76% 36.40% 77.46% 107.30% 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 76.21 65.90 64.32 60.78 62.41 65.15 61.39 3.67%
  YoY % 15.64% 2.46% 5.82% -2.61% -4.21% 6.12% -
  Horiz. % 124.14% 107.35% 104.77% 99.01% 101.66% 106.12% 100.00%
EPS 3.54 7.75 6.34 3.13 6.66 9.22 8.59 -13.72%
  YoY % -54.32% 22.24% 102.56% -53.00% -27.77% 7.33% -
  Horiz. % 41.21% 90.22% 73.81% 36.44% 77.53% 107.33% 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 3.1908 6.18%
  YoY % 3.07% 12.44% 4.08% -0.71% 3.96% 15.11% -
  Horiz. % 143.31% 139.04% 123.65% 118.81% 119.66% 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 4.06 4.33 3.24 4.04 4.15 3.28 3.26 3.72%
  YoY % -6.24% 33.64% -19.80% -2.65% 26.52% 0.61% -
  Horiz. % 124.54% 132.82% 99.39% 123.93% 127.30% 100.61% 100.00%
P/EPS 87.30 36.81 32.86 78.38 38.91 23.17 23.28 24.62%
  YoY % 137.16% 12.02% -58.08% 101.44% 67.93% -0.47% -
  Horiz. % 375.00% 158.12% 141.15% 336.68% 167.14% 99.53% 100.00%
EY 1.15 2.72 3.04 1.28 2.57 4.32 4.30 -19.72%
  YoY % -57.72% -10.53% 137.50% -50.19% -40.51% 0.47% -
  Horiz. % 26.74% 63.26% 70.70% 29.77% 59.77% 100.47% 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 4.22 4.41 3.82 4.11 4.44 3.25 3.39 3.71%
  YoY % -4.31% 15.45% -7.06% -7.43% 36.62% -4.13% -
  Horiz. % 124.48% 130.09% 112.68% 121.24% 130.97% 95.87% 100.00%
P/EPS 90.90 37.51 38.74 79.83 41.64 22.98 24.23 24.63%
  YoY % 142.34% -3.18% -51.47% 91.71% 81.20% -5.16% -
  Horiz. % 375.15% 154.81% 159.88% 329.47% 171.85% 94.84% 100.00%
EY 1.10 2.67 2.58 1.25 2.40 4.35 4.13 -19.77%
  YoY % -58.80% 3.49% 106.40% -47.92% -44.83% 5.33% -
  Horiz. % 26.63% 64.65% 62.47% 30.27% 58.11% 105.33% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

2175 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.080.00 
 KOTRA 3.150.00 
 UCREST 0.150.00 
 GENM-C73 0.0050.00 
 PUC 0.2050.00 
 WILLOW 0.430.00 
 EAH-WE 0.0150.00 
 IRIS 0.300.00 
 TOPGLOV-C79 0.1850.00 
 BTECH 0.4850.00 

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. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
3. TOPGLOV Factory closure to push GLOVEs ASP? gloveharicut
4. All glove stocks dragged down by Top Glove - Koon Yew Yin Koon Yew Yin's Blog
5. ATS (0072) - The Most Under-Valued Glove Maker The Gloves Century Rally
6. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
7. Supermax’s easily achievable target price - Koon Yew Yin Koon Yew Yin's Blog
8. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
PARTNERS & BROKERS