Highlights

[NHFATT] YoY Quarter Result on 2018-09-30 [#3]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 08-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     55.83%    YoY -     53.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 68,189 63,006 54,479 53,171 50,249 51,592 53,864 4.01%
  YoY % 8.23% 15.65% 2.46% 5.82% -2.60% -4.22% -
  Horiz. % 126.59% 116.97% 101.14% 98.71% 93.29% 95.78% 100.00%
PBT 6,217 3,904 7,817 8,897 4,293 7,427 8,837 -5.69%
  YoY % 59.25% -50.06% -12.14% 107.24% -42.20% -15.96% -
  Horiz. % 70.35% 44.18% 88.46% 100.68% 48.58% 84.04% 100.00%
Tax -1,737 -977 -1,406 -3,659 -1,704 -1,922 -1,215 6.14%
  YoY % -77.79% 30.51% 61.57% -114.73% 11.34% -58.19% -
  Horiz. % 142.96% 80.41% 115.72% 301.15% 140.25% 158.19% 100.00%
NP 4,480 2,927 6,411 5,238 2,589 5,505 7,622 -8.47%
  YoY % 53.06% -54.34% 22.39% 102.32% -52.97% -27.77% -
  Horiz. % 58.78% 38.40% 84.11% 68.72% 33.97% 72.23% 100.00%
NP to SH 4,480 2,927 6,411 5,238 2,589 5,505 7,622 -8.47%
  YoY % 53.06% -54.34% 22.39% 102.32% -52.97% -27.77% -
  Horiz. % 58.78% 38.40% 84.11% 68.72% 33.97% 72.23% 100.00%
Tax Rate 27.94 % 25.03 % 17.99 % 41.13 % 39.69 % 25.88 % 13.75 % 12.54%
  YoY % 11.63% 39.13% -56.26% 3.63% 53.36% 88.22% -
  Horiz. % 203.20% 182.04% 130.84% 299.13% 288.65% 188.22% 100.00%
Total Cost 63,709 60,079 48,068 47,933 47,660 46,087 46,242 5.48%
  YoY % 6.04% 24.99% 0.28% 0.57% 3.41% -0.34% -
  Horiz. % 137.77% 129.92% 103.95% 103.66% 103.07% 99.66% 100.00%
Net Worth 429,071 378,039 366,766 326,181 313,404 315,659 303,634 5.93%
  YoY % 13.50% 3.07% 12.44% 4.08% -0.71% 3.96% -
  Horiz. % 141.31% 124.50% 120.79% 107.43% 103.22% 103.96% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 2,480 2,254 2,254 2,254 2,254 2,254 2,254 1.60%
  YoY % 10.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Div Payout % 55.36 % 77.03 % 35.17 % 43.05 % 87.09 % 40.96 % 29.58 % 11.01%
  YoY % -28.13% 119.02% -18.30% -50.57% 112.62% 38.47% -
  Horiz. % 187.15% 260.41% 118.90% 145.54% 294.42% 138.47% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 429,071 378,039 366,766 326,181 313,404 315,659 303,634 5.93%
  YoY % 13.50% 3.07% 12.44% 4.08% -0.71% 3.96% -
  Horiz. % 141.31% 124.50% 120.79% 107.43% 103.22% 103.96% 100.00%
NOSH 82,672 75,157 75,157 75,157 75,157 75,157 75,157 1.60%
  YoY % 10.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 6.57 % 4.65 % 11.77 % 9.85 % 5.15 % 10.67 % 14.15 % -12.00%
  YoY % 41.29% -60.49% 19.49% 91.26% -51.73% -24.59% -
  Horiz. % 46.43% 32.86% 83.18% 69.61% 36.40% 75.41% 100.00%
ROE 1.04 % 0.77 % 1.75 % 1.61 % 0.83 % 1.74 % 2.51 % -13.65%
  YoY % 35.06% -56.00% 8.70% 93.98% -52.30% -30.68% -
  Horiz. % 41.43% 30.68% 69.72% 64.14% 33.07% 69.32% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 82.48 83.83 72.49 70.75 66.86 68.65 71.67 2.37%
  YoY % -1.61% 15.64% 2.46% 5.82% -2.61% -4.21% -
  Horiz. % 115.08% 116.97% 101.14% 98.72% 93.29% 95.79% 100.00%
EPS 5.42 3.89 8.53 6.97 3.44 7.32 10.14 -9.91%
  YoY % 39.33% -54.40% 22.38% 102.62% -53.01% -27.81% -
  Horiz. % 53.45% 38.36% 84.12% 68.74% 33.93% 72.19% 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 5.1900 5.0300 4.8800 4.3400 4.1700 4.2000 4.0400 4.26%
  YoY % 3.18% 3.07% 12.44% 4.08% -0.71% 3.96% -
  Horiz. % 128.47% 124.50% 120.79% 107.43% 103.22% 103.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,656
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 82.48 76.21 65.90 64.32 60.78 62.41 65.15 4.01%
  YoY % 8.23% 15.64% 2.46% 5.82% -2.61% -4.21% -
  Horiz. % 126.60% 116.98% 101.15% 98.73% 93.29% 95.79% 100.00%
EPS 5.42 3.54 7.75 6.34 3.13 6.66 9.22 -8.47%
  YoY % 53.11% -54.32% 22.24% 102.56% -53.00% -27.77% -
  Horiz. % 58.79% 38.39% 84.06% 68.76% 33.95% 72.23% 100.00%
DPS 3.00 2.73 2.73 2.73 2.73 2.73 2.73 1.58%
  YoY % 9.89% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 109.89% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 5.1900 4.5727 4.4364 3.9455 3.7909 3.8182 3.6727 5.93%
  YoY % 13.50% 3.07% 12.44% 4.08% -0.71% 3.96% -
  Horiz. % 141.31% 124.51% 120.79% 107.43% 103.22% 103.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.8400 3.4000 3.1400 2.2900 2.7000 2.8500 2.3500 -
P/RPS 3.44 4.06 4.33 3.24 4.04 4.15 3.28 0.80%
  YoY % -15.27% -6.24% 33.64% -19.80% -2.65% 26.52% -
  Horiz. % 104.88% 123.78% 132.01% 98.78% 123.17% 126.52% 100.00%
P/EPS 52.41 87.30 36.81 32.86 78.38 38.91 23.17 14.57%
  YoY % -39.97% 137.16% 12.02% -58.08% 101.44% 67.93% -
  Horiz. % 226.20% 376.78% 158.87% 141.82% 338.28% 167.93% 100.00%
EY 1.91 1.15 2.72 3.04 1.28 2.57 4.32 -12.71%
  YoY % 66.09% -57.72% -10.53% 137.50% -50.19% -40.51% -
  Horiz. % 44.21% 26.62% 62.96% 70.37% 29.63% 59.49% 100.00%
DY 1.06 0.88 0.96 1.31 1.11 1.05 1.28 -3.09%
  YoY % 20.45% -8.33% -26.72% 18.02% 5.71% -17.97% -
  Horiz. % 82.81% 68.75% 75.00% 102.34% 86.72% 82.03% 100.00%
P/NAPS 0.55 0.68 0.64 0.53 0.65 0.68 0.58 -0.88%
  YoY % -19.12% 6.25% 20.75% -18.46% -4.41% 17.24% -
  Horiz. % 94.83% 117.24% 110.34% 91.38% 112.07% 117.24% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 08/11/18 06/11/17 07/11/16 24/11/15 24/11/14 25/11/13 20/11/12 -
Price 2.7500 3.5400 3.2000 2.7000 2.7500 3.0500 2.3300 -
P/RPS 3.33 4.22 4.41 3.82 4.11 4.44 3.25 0.41%
  YoY % -21.09% -4.31% 15.45% -7.06% -7.43% 36.62% -
  Horiz. % 102.46% 129.85% 135.69% 117.54% 126.46% 136.62% 100.00%
P/EPS 50.75 90.90 37.51 38.74 79.83 41.64 22.98 14.11%
  YoY % -44.17% 142.34% -3.18% -51.47% 91.71% 81.20% -
  Horiz. % 220.84% 395.56% 163.23% 168.58% 347.39% 181.20% 100.00%
EY 1.97 1.10 2.67 2.58 1.25 2.40 4.35 -12.36%
  YoY % 79.09% -58.80% 3.49% 106.40% -47.92% -44.83% -
  Horiz. % 45.29% 25.29% 61.38% 59.31% 28.74% 55.17% 100.00%
DY 1.09 0.85 0.94 1.11 1.09 0.98 1.29 -2.77%
  YoY % 28.24% -9.57% -15.32% 1.83% 11.22% -24.03% -
  Horiz. % 84.50% 65.89% 72.87% 86.05% 84.50% 75.97% 100.00%
P/NAPS 0.53 0.70 0.66 0.62 0.66 0.73 0.58 -1.49%
  YoY % -24.29% 6.06% 6.45% -6.06% -9.59% 25.86% -
  Horiz. % 91.38% 120.69% 113.79% 106.90% 113.79% 125.86% 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.
 


 

402  326  492  672 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.22+0.06 
 SAPNRG 0.285-0.005 
 SUMATEC 0.005-0.01 
 MYEG 1.01-0.06 
 BARAKAH 0.08+0.02 
 NEXGRAM 0.020.00 
 IRIS 0.15+0.005 
 XINGHE 0.045+0.005 
 KNM 0.09+0.01 
 ECONBHD 0.515+0.045 

TOP ARTICLES

1. 当遇上基本面投资法(上) “反向”战略非唱反调/冷眼 【冷眼专栏】漫漫投资路
2. Stocks on Radar - AirAsia Group (5099) AmInvest Research Reports
3. Stocks on Radar - Elsoft Research (0090) AmInvest Research Reports
4. FPI FY19 revenue growth expected to hit 15% FPI 2大因素前景看好台灣聯友今年再 尋突破
5. [转贴] 真实还原97亚洲金融风暴,韩国从暴富到破产仅用时7天! Good Articles to Share
6. JAKS Resources Berhad - RM25.5m P&L Hit PublicInvest Research
7. Fear on Bumi Armada is probably overdone - felicity Good Articles to Share
8. THE PERCEPTION OF P/E or: How I learned to fear my Wife the bursa journey that worked for me. 2000-2019
Partners & Brokers