Highlights

[NHFATT] YoY Quarter Result on 2019-03-31 [#1]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 29-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -58.46%    YoY -     9.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 62,115 60,099 62,473 54,642 48,199 45,951 54,313 2.26%
  YoY % 3.35% -3.80% 14.33% 13.37% 4.89% -15.40% -
  Horiz. % 114.36% 110.65% 115.02% 100.61% 88.74% 84.60% 100.00%
PBT 2,529 2,757 8,610 5,971 5,306 3,492 8,047 -17.54%
  YoY % -8.27% -67.98% 44.20% 12.53% 51.95% -56.60% -
  Horiz. % 31.43% 34.26% 107.00% 74.20% 65.94% 43.40% 100.00%
Tax -524 -931 -1,239 -496 -939 -1,012 -1,292 -13.96%
  YoY % 43.72% 24.86% -149.80% 47.18% 7.21% 21.67% -
  Horiz. % 40.56% 72.06% 95.90% 38.39% 72.68% 78.33% 100.00%
NP 2,005 1,826 7,371 5,475 4,367 2,480 6,755 -18.32%
  YoY % 9.80% -75.23% 34.63% 25.37% 76.09% -63.29% -
  Horiz. % 29.68% 27.03% 109.12% 81.05% 64.65% 36.71% 100.00%
NP to SH 2,005 1,826 7,371 5,475 4,367 2,480 6,755 -18.32%
  YoY % 9.80% -75.23% 34.63% 25.37% 76.09% -63.29% -
  Horiz. % 29.68% 27.03% 109.12% 81.05% 64.65% 36.71% 100.00%
Tax Rate 20.72 % 33.77 % 14.39 % 8.31 % 17.70 % 28.98 % 16.06 % 4.34%
  YoY % -38.64% 134.68% 73.16% -53.05% -38.92% 80.45% -
  Horiz. % 129.02% 210.27% 89.60% 51.74% 110.21% 180.45% 100.00%
Total Cost 60,110 58,273 55,102 49,167 43,832 43,471 47,558 3.98%
  YoY % 3.15% 5.75% 12.07% 12.17% 0.83% -8.59% -
  Horiz. % 126.39% 122.53% 115.86% 103.38% 92.17% 91.41% 100.00%
Net Worth 458,002 427,643 379,542 333,697 319,417 314,907 309,646 6.74%
  YoY % 7.10% 12.67% 13.74% 4.47% 1.43% 1.70% -
  Horiz. % 147.91% 138.11% 122.57% 107.77% 103.16% 101.70% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 458,002 427,643 379,542 333,697 319,417 314,907 309,646 6.74%
  YoY % 7.10% 12.67% 13.74% 4.47% 1.43% 1.70% -
  Horiz. % 147.91% 138.11% 122.57% 107.77% 103.16% 101.70% 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 3.23 % 3.04 % 11.80 % 10.02 % 9.06 % 5.40 % 12.44 % -20.12%
  YoY % 6.25% -74.24% 17.76% 10.60% 67.78% -56.59% -
  Horiz. % 25.96% 24.44% 94.86% 80.55% 72.83% 43.41% 100.00%
ROE 0.44 % 0.43 % 1.94 % 1.64 % 1.37 % 0.79 % 2.18 % -23.40%
  YoY % 2.33% -77.84% 18.29% 19.71% 73.42% -63.76% -
  Horiz. % 20.18% 19.72% 88.99% 75.23% 62.84% 36.24% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 75.13 79.96 83.12 72.70 64.13 61.14 72.27 0.65%
  YoY % -6.04% -3.80% 14.33% 13.36% 4.89% -15.40% -
  Horiz. % 103.96% 110.64% 115.01% 100.60% 88.74% 84.60% 100.00%
EPS 2.43 2.43 9.81 7.28 5.81 3.30 8.99 -19.58%
  YoY % 0.00% -75.23% 34.75% 25.30% 76.06% -63.29% -
  Horiz. % 27.03% 27.03% 109.12% 80.98% 64.63% 36.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 5.5400 5.6900 5.0500 4.4400 4.2500 4.1900 4.1200 5.06%
  YoY % -2.64% 12.67% 13.74% 4.47% 1.43% 1.70% -
  Horiz. % 134.47% 138.11% 122.57% 107.77% 103.16% 101.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 75.13 72.70 75.57 66.09 58.30 55.58 65.70 2.26%
  YoY % 3.34% -3.80% 14.34% 13.36% 4.89% -15.40% -
  Horiz. % 114.35% 110.65% 115.02% 100.59% 88.74% 84.60% 100.00%
EPS 2.43 2.21 8.92 6.62 5.28 3.00 8.17 -18.29%
  YoY % 9.95% -75.22% 34.74% 25.38% 76.00% -63.28% -
  Horiz. % 29.74% 27.05% 109.18% 81.03% 64.63% 36.72% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 5.5400 5.1728 4.5909 4.0364 3.8637 3.8091 3.7455 6.74%
  YoY % 7.10% 12.68% 13.74% 4.47% 1.43% 1.70% -
  Horiz. % 147.91% 138.11% 122.57% 107.77% 103.16% 101.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 2.6800 3.3200 3.8000 2.6000 2.5000 2.7700 2.3000 -
P/RPS 3.57 4.15 4.57 3.58 3.90 4.53 3.18 1.95%
  YoY % -13.98% -9.19% 27.65% -8.21% -13.91% 42.45% -
  Horiz. % 112.26% 130.50% 143.71% 112.58% 122.64% 142.45% 100.00%
P/EPS 110.50 136.65 38.75 35.69 43.03 83.95 25.59 27.60%
  YoY % -19.14% 252.65% 8.57% -17.06% -48.74% 228.06% -
  Horiz. % 431.81% 534.00% 151.43% 139.47% 168.15% 328.06% 100.00%
EY 0.90 0.73 2.58 2.80 2.32 1.19 3.91 -21.71%
  YoY % 23.29% -71.71% -7.86% 20.69% 94.96% -69.57% -
  Horiz. % 23.02% 18.67% 65.98% 71.61% 59.34% 30.43% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.48 0.58 0.75 0.59 0.59 0.66 0.56 -2.54%
  YoY % -17.24% -22.67% 27.12% 0.00% -10.61% 17.86% -
  Horiz. % 85.71% 103.57% 133.93% 105.36% 105.36% 117.86% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 14/05/18 16/05/17 24/05/16 05/05/15 29/05/14 02/05/13 -
Price 2.6300 3.4100 4.0900 2.7500 2.4300 2.8300 2.4500 -
P/RPS 3.50 4.26 4.92 3.78 3.79 4.63 3.39 0.53%
  YoY % -17.84% -13.41% 30.16% -0.26% -18.14% 36.58% -
  Horiz. % 103.24% 125.66% 145.13% 111.50% 111.80% 136.58% 100.00%
P/EPS 108.44 140.35 41.70 37.75 41.82 85.76 27.26 25.86%
  YoY % -22.74% 236.57% 10.46% -9.73% -51.24% 214.60% -
  Horiz. % 397.80% 514.86% 152.97% 138.48% 153.41% 314.60% 100.00%
EY 0.92 0.71 2.40 2.65 2.39 1.17 3.67 -20.59%
  YoY % 29.58% -70.42% -9.43% 10.88% 104.27% -68.12% -
  Horiz. % 25.07% 19.35% 65.40% 72.21% 65.12% 31.88% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.47 0.60 0.81 0.62 0.57 0.68 0.59 -3.72%
  YoY % -21.67% -25.93% 30.65% 8.77% -16.18% 15.25% -
  Horiz. % 79.66% 101.69% 137.29% 105.08% 96.61% 115.25% 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.
 


 

2017 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.900.00 
 UCREST 0.1450.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.430.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.220.00 
 3A 0.800.00 

FEATURED POSTS

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

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers