Highlights

[NHFATT] YoY Quarter Result on 2019-12-31 [#4]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 27-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Dec-2019  [#4]
Profit Trend QoQ -     -27.37%    YoY -     -25.46%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 66,610 69,731 63,236 63,466 62,813 54,197 47,590 5.76%
  YoY % -4.48% 10.27% -0.36% 1.04% 15.90% 13.88% -
  Horiz. % 139.97% 146.52% 132.88% 133.36% 131.99% 113.88% 100.00%
PBT 7,885 4,325 6,312 8,967 13,103 5,162 4,006 11.94%
  YoY % 82.31% -31.48% -29.61% -31.57% 153.84% 28.86% -
  Horiz. % 196.83% 107.96% 157.56% 223.84% 327.08% 128.86% 100.00%
Tax -1,041 -727 -1,485 -1,469 -3,612 -674 -2,573 -13.99%
  YoY % -43.19% 51.04% -1.09% 59.33% -435.91% 73.80% -
  Horiz. % 40.46% 28.25% 57.71% 57.09% 140.38% 26.20% 100.00%
NP 6,844 3,598 4,827 7,498 9,491 4,488 1,433 29.74%
  YoY % 90.22% -25.46% -35.62% -21.00% 111.48% 213.19% -
  Horiz. % 477.60% 251.08% 336.85% 523.24% 662.32% 313.19% 100.00%
NP to SH 6,844 3,598 4,827 7,498 9,491 4,488 1,433 29.74%
  YoY % 90.22% -25.46% -35.62% -21.00% 111.48% 213.19% -
  Horiz. % 477.60% 251.08% 336.85% 523.24% 662.32% 313.19% 100.00%
Tax Rate 13.20 % 16.81 % 23.53 % 16.38 % 27.57 % 13.06 % 64.23 % -23.16%
  YoY % -21.48% -28.56% 43.65% -40.59% 111.10% -79.67% -
  Horiz. % 20.55% 26.17% 36.63% 25.50% 42.92% 20.33% 100.00%
Total Cost 59,766 66,133 58,409 55,968 53,322 49,709 46,157 4.40%
  YoY % -9.63% 13.22% 4.36% 4.96% 7.27% 7.70% -
  Horiz. % 129.48% 143.28% 126.54% 121.26% 115.52% 107.70% 100.00%
Net Worth 466,270 463,789 456,349 426,891 372,778 329,939 314,907 6.75%
  YoY % 0.53% 1.63% 6.90% 14.52% 12.98% 4.77% -
  Horiz. % 148.07% 147.28% 144.92% 135.56% 118.38% 104.77% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 4,133 5,787 5,787 6,012 8,267 6,012 5,260 -3.94%
  YoY % -28.57% 0.00% -3.75% -27.27% 37.50% 14.29% -
  Horiz. % 78.57% 110.00% 110.00% 114.29% 157.14% 114.29% 100.00%
Div Payout % 60.40 % 160.84 % 119.89 % 80.19 % 87.11 % 133.97 % 367.13 % -25.96%
  YoY % -62.45% 34.16% 49.51% -7.94% -34.98% -63.51% -
  Horiz. % 16.45% 43.81% 32.66% 21.84% 23.73% 36.49% 100.00%
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 466,270 463,789 456,349 426,891 372,778 329,939 314,907 6.75%
  YoY % 0.53% 1.63% 6.90% 14.52% 12.98% 4.77% -
  Horiz. % 148.07% 147.28% 144.92% 135.56% 118.38% 104.77% 100.00%
NOSH 82,672 82,672 82,672 75,157 75,157 75,157 75,157 1.60%
  YoY % 0.00% 0.00% 10.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.00% 110.00% 110.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 10.27 % 5.16 % 7.63 % 11.81 % 15.11 % 8.28 % 3.01 % 22.67%
  YoY % 99.03% -32.37% -35.39% -21.84% 82.49% 175.08% -
  Horiz. % 341.20% 171.43% 253.49% 392.36% 501.99% 275.08% 100.00%
ROE 1.47 % 0.78 % 1.06 % 1.76 % 2.55 % 1.36 % 0.46 % 21.34%
  YoY % 88.46% -26.42% -39.77% -30.98% 87.50% 195.65% -
  Horiz. % 319.57% 169.57% 230.43% 382.61% 554.35% 295.65% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 80.57 84.35 76.49 84.44 83.58 72.11 63.32 4.09%
  YoY % -4.48% 10.28% -9.41% 1.03% 15.91% 13.88% -
  Horiz. % 127.24% 133.21% 120.80% 133.35% 132.00% 113.88% 100.00%
EPS 8.28 4.35 5.84 9.98 12.63 5.97 1.91 27.66%
  YoY % 90.34% -25.51% -41.48% -20.98% 111.56% 212.57% -
  Horiz. % 433.51% 227.75% 305.76% 522.51% 661.26% 312.57% 100.00%
DPS 5.00 7.00 7.00 8.00 11.00 8.00 7.00 -5.45%
  YoY % -28.57% 0.00% -12.50% -27.27% 37.50% 14.29% -
  Horiz. % 71.43% 100.00% 100.00% 114.29% 157.14% 114.29% 100.00%
NAPS 5.6400 5.6100 5.5200 5.6800 4.9600 4.3900 4.1900 5.07%
  YoY % 0.53% 1.63% -2.82% 14.52% 12.98% 4.77% -
  Horiz. % 134.61% 133.89% 131.74% 135.56% 118.38% 104.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 80.57 84.35 76.49 76.77 75.98 65.56 57.56 5.76%
  YoY % -4.48% 10.28% -0.36% 1.04% 15.89% 13.90% -
  Horiz. % 139.98% 146.54% 132.89% 133.37% 132.00% 113.90% 100.00%
EPS 8.28 4.35 5.84 9.07 11.48 5.43 1.73 29.79%
  YoY % 90.34% -25.51% -35.61% -20.99% 111.42% 213.87% -
  Horiz. % 478.61% 251.45% 337.57% 524.28% 663.58% 313.87% 100.00%
DPS 5.00 7.00 7.00 7.27 10.00 7.27 6.36 -3.93%
  YoY % -28.57% 0.00% -3.71% -27.30% 37.55% 14.31% -
  Horiz. % 78.62% 110.06% 110.06% 114.31% 157.23% 114.31% 100.00%
NAPS 5.6400 5.6100 5.5200 5.1637 4.5091 3.9909 3.8091 6.75%
  YoY % 0.53% 1.63% 6.90% 14.52% 12.98% 4.77% -
  Horiz. % 148.07% 147.28% 144.92% 135.56% 118.38% 104.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.2000 2.6900 2.7000 3.3800 3.2400 2.8000 2.5500 -
P/RPS 2.73 3.19 3.53 4.00 3.88 3.88 4.03 -6.28%
  YoY % -14.42% -9.63% -11.75% 3.09% 0.00% -3.72% -
  Horiz. % 67.74% 79.16% 87.59% 99.26% 96.28% 96.28% 100.00%
P/EPS 26.57 61.81 46.24 33.88 25.66 46.89 133.74 -23.59%
  YoY % -57.01% 33.67% 36.48% 32.03% -45.28% -64.94% -
  Horiz. % 19.87% 46.22% 34.57% 25.33% 19.19% 35.06% 100.00%
EY 3.76 1.62 2.16 2.95 3.90 2.13 0.75 30.79%
  YoY % 132.10% -25.00% -26.78% -24.36% 83.10% 184.00% -
  Horiz. % 501.33% 216.00% 288.00% 393.33% 520.00% 284.00% 100.00%
DY 2.27 2.60 2.59 2.37 3.40 2.86 2.75 -3.14%
  YoY % -12.69% 0.39% 9.28% -30.29% 18.88% 4.00% -
  Horiz. % 82.55% 94.55% 94.18% 86.18% 123.64% 104.00% 100.00%
P/NAPS 0.39 0.48 0.49 0.60 0.65 0.64 0.61 -7.18%
  YoY % -18.75% -2.04% -18.33% -7.69% 1.56% 4.92% -
  Horiz. % 63.93% 78.69% 80.33% 98.36% 106.56% 104.92% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date - 27/02/20 25/02/19 27/02/18 27/02/17 23/02/16 27/02/15 -
Price 0.0000 2.5200 2.8500 3.2600 3.5000 2.7000 2.5700 -
P/RPS 0.00 2.99 3.73 3.86 4.19 3.74 4.06 -
  YoY % 0.00% -19.84% -3.37% -7.88% 12.03% -7.88% -
  Horiz. % 0.00% 73.65% 91.87% 95.07% 103.20% 92.12% 100.00%
P/EPS 0.00 57.90 48.81 32.68 27.72 45.21 134.79 -
  YoY % 0.00% 18.62% 49.36% 17.89% -38.69% -66.46% -
  Horiz. % 0.00% 42.96% 36.21% 24.25% 20.57% 33.54% 100.00%
EY 0.00 1.73 2.05 3.06 3.61 2.21 0.74 -
  YoY % 0.00% -15.61% -33.01% -15.24% 63.35% 198.65% -
  Horiz. % 0.00% 233.78% 277.03% 413.51% 487.84% 298.65% 100.00%
DY 0.00 2.78 2.46 2.45 3.14 2.96 2.72 -
  YoY % 0.00% 13.01% 0.41% -21.97% 6.08% 8.82% -
  Horiz. % 0.00% 102.21% 90.44% 90.07% 115.44% 108.82% 100.00%
P/NAPS 0.00 0.45 0.52 0.57 0.71 0.62 0.61 -
  YoY % 0.00% -13.46% -8.77% -19.72% 14.52% 1.64% -
  Horiz. % 0.00% 73.77% 85.25% 93.44% 116.39% 101.64% 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
 
 

377  525  583 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 ITRONIC 0.27+0.03 
 BORNOIL 0.04+0.005 
 MMAG 0.18-0.005 
 FINTEC 0.0350.00 
 FOCUS 0.035-0.005 
 MPAY 0.265+0.015 
 EAH 0.0250.00 
 DNEX 0.83-0.03 
 KOMARK 0.13-0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS