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.
 


 

234  287  534  1256 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.43+0.03 
 VELESTO 0.355+0.025 
 SAPNRG 0.27+0.01 
 GPACKET-WB 0.325+0.005 
 HSI-H8B 0.205+0.03 
 HSI-C7F 0.30-0.035 
 SAPNRG-WA 0.125+0.005 
 VELESTO-WA 0.15+0.025 
 IFCAMSC 0.445+0.01 
 EKOVEST 0.785-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers