Highlights

[NHFATT] YoY TTM Result on 2015-06-30 [#2]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 11-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -2.27%    YoY -     1.03%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 252,065 241,426 221,970 197,697 204,110 218,077 211,167 2.99%
  YoY % 4.41% 8.77% 12.28% -3.14% -6.40% 3.27% -
  Horiz. % 119.37% 114.33% 105.12% 93.62% 96.66% 103.27% 100.00%
PBT 19,663 32,462 29,949 20,810 19,129 29,994 25,409 -4.18%
  YoY % -39.43% 8.39% 43.92% 8.79% -36.22% 18.04% -
  Horiz. % 77.39% 127.76% 117.87% 81.90% 75.28% 118.04% 100.00%
Tax -4,537 -6,657 -6,135 -7,264 -5,721 -6,090 -6,264 -5.23%
  YoY % 31.85% -8.51% 15.54% -26.97% 6.06% 2.78% -
  Horiz. % 72.43% 106.27% 97.94% 115.96% 91.33% 97.22% 100.00%
NP 15,126 25,805 23,814 13,546 13,408 23,904 19,145 -3.85%
  YoY % -41.38% 8.36% 75.80% 1.03% -43.91% 24.86% -
  Horiz. % 79.01% 134.79% 124.39% 70.75% 70.03% 124.86% 100.00%
NP to SH 15,126 25,805 23,814 13,546 13,408 23,904 19,206 -3.90%
  YoY % -41.38% 8.36% 75.80% 1.03% -43.91% 24.46% -
  Horiz. % 78.76% 134.36% 123.99% 70.53% 69.81% 124.46% 100.00%
Tax Rate 23.07 % 20.51 % 20.48 % 34.91 % 29.91 % 20.30 % 24.65 % -1.10%
  YoY % 12.48% 0.15% -41.33% 16.72% 47.34% -17.65% -
  Horiz. % 93.59% 83.20% 83.08% 141.62% 121.34% 82.35% 100.00%
Total Cost 236,939 215,621 198,156 184,151 190,702 194,173 192,022 3.56%
  YoY % 9.89% 8.81% 7.61% -3.44% -1.79% 1.12% -
  Horiz. % 123.39% 112.29% 103.19% 95.90% 99.31% 101.12% 100.00%
Net Worth 430,724 382,549 341,964 323,175 317,914 317,914 302,882 6.04%
  YoY % 12.59% 11.87% 5.81% 1.65% 0.00% 4.96% -
  Horiz. % 142.21% 126.30% 112.90% 106.70% 104.96% 104.96% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 8,267 10,521 8,267 7,515 9,018 9,780 9,013 -1.43%
  YoY % -21.43% 27.27% 10.00% -16.67% -7.79% 8.51% -
  Horiz. % 91.73% 116.74% 91.73% 83.39% 100.06% 108.51% 100.00%
Div Payout % 54.66 % 40.77 % 34.72 % 55.48 % 67.26 % 40.91 % 46.93 % 2.57%
  YoY % 34.07% 17.43% -37.42% -17.51% 64.41% -12.83% -
  Horiz. % 116.47% 86.87% 73.98% 118.22% 143.32% 87.17% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 430,724 382,549 341,964 323,175 317,914 317,914 302,882 6.04%
  YoY % 12.59% 11.87% 5.81% 1.65% 0.00% 4.96% -
  Horiz. % 142.21% 126.30% 112.90% 106.70% 104.96% 104.96% 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 6.00 % 10.69 % 10.73 % 6.85 % 6.57 % 10.96 % 9.07 % -6.65%
  YoY % -43.87% -0.37% 56.64% 4.26% -40.05% 20.84% -
  Horiz. % 66.15% 117.86% 118.30% 75.52% 72.44% 120.84% 100.00%
ROE 3.51 % 6.75 % 6.96 % 4.19 % 4.22 % 7.52 % 6.34 % -9.38%
  YoY % -48.00% -3.02% 66.11% -0.71% -43.88% 18.61% -
  Horiz. % 55.36% 106.47% 109.78% 66.09% 66.56% 118.61% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 304.90 321.23 295.34 263.05 271.58 290.16 280.97 1.37%
  YoY % -5.08% 8.77% 12.28% -3.14% -6.40% 3.27% -
  Horiz. % 108.52% 114.33% 105.11% 93.62% 96.66% 103.27% 100.00%
EPS 18.30 34.33 31.69 18.02 17.84 31.81 25.55 -5.41%
  YoY % -46.69% 8.33% 75.86% 1.01% -43.92% 24.50% -
  Horiz. % 71.62% 134.36% 124.03% 70.53% 69.82% 124.50% 100.00%
DPS 10.00 14.00 11.00 10.00 12.00 13.00 12.00 -2.99%
  YoY % -28.57% 27.27% 10.00% -16.67% -7.69% 8.33% -
  Horiz. % 83.33% 116.67% 91.67% 83.33% 100.00% 108.33% 100.00%
NAPS 5.2100 5.0900 4.5500 4.3000 4.2300 4.2300 4.0300 4.37%
  YoY % 2.36% 11.87% 5.81% 1.65% 0.00% 4.96% -
  Horiz. % 129.28% 126.30% 112.90% 106.70% 104.96% 104.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 304.90 292.03 268.49 239.13 246.89 263.79 255.43 2.99%
  YoY % 4.41% 8.77% 12.28% -3.14% -6.41% 3.27% -
  Horiz. % 119.37% 114.33% 105.11% 93.62% 96.66% 103.27% 100.00%
EPS 18.30 31.21 28.81 16.39 16.22 28.91 23.23 -3.90%
  YoY % -41.36% 8.33% 75.78% 1.05% -43.89% 24.45% -
  Horiz. % 78.78% 134.35% 124.02% 70.56% 69.82% 124.45% 100.00%
DPS 10.00 12.73 10.00 9.09 10.91 11.83 10.90 -1.43%
  YoY % -21.45% 27.30% 10.01% -16.68% -7.78% 8.53% -
  Horiz. % 91.74% 116.79% 91.74% 83.39% 100.09% 108.53% 100.00%
NAPS 5.2100 4.6273 4.1364 3.9091 3.8455 3.8455 3.6637 6.04%
  YoY % 12.59% 11.87% 5.81% 1.65% 0.00% 4.96% -
  Horiz. % 142.21% 126.30% 112.90% 106.70% 104.96% 104.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 3.2500 4.3300 2.7600 2.4200 2.8000 2.9000 2.2500 -
P/RPS 1.07 1.35 0.93 0.92 1.03 1.00 0.80 4.96%
  YoY % -20.74% 45.16% 1.09% -10.68% 3.00% 25.00% -
  Horiz. % 133.75% 168.75% 116.25% 115.00% 128.75% 125.00% 100.00%
P/EPS 17.76 12.61 8.71 13.43 15.70 9.12 8.80 12.41%
  YoY % 40.84% 44.78% -35.15% -14.46% 72.15% 3.64% -
  Horiz. % 201.82% 143.30% 98.98% 152.61% 178.41% 103.64% 100.00%
EY 5.63 7.93 11.48 7.45 6.37 10.97 11.36 -11.04%
  YoY % -29.00% -30.92% 54.09% 16.95% -41.93% -3.43% -
  Horiz. % 49.56% 69.81% 101.06% 65.58% 56.07% 96.57% 100.00%
DY 3.08 3.23 3.99 4.13 4.29 4.48 5.33 -8.73%
  YoY % -4.64% -19.05% -3.39% -3.73% -4.24% -15.95% -
  Horiz. % 57.79% 60.60% 74.86% 77.49% 80.49% 84.05% 100.00%
P/NAPS 0.62 0.85 0.61 0.56 0.66 0.69 0.56 1.71%
  YoY % -27.06% 39.34% 8.93% -15.15% -4.35% 23.21% -
  Horiz. % 110.71% 151.79% 108.93% 100.00% 117.86% 123.21% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/07/18 27/07/17 29/07/16 11/08/15 29/08/14 28/08/13 02/08/12 -
Price 3.1000 4.3400 2.8000 2.5000 2.7700 2.7300 2.3300 -
P/RPS 1.02 1.35 0.95 0.95 1.02 0.94 0.83 3.49%
  YoY % -24.44% 42.11% 0.00% -6.86% 8.51% 13.25% -
  Horiz. % 122.89% 162.65% 114.46% 114.46% 122.89% 113.25% 100.00%
P/EPS 16.94 12.64 8.84 13.87 15.53 8.58 9.12 10.87%
  YoY % 34.02% 42.99% -36.27% -10.69% 81.00% -5.92% -
  Horiz. % 185.75% 138.60% 96.93% 152.08% 170.29% 94.08% 100.00%
EY 5.90 7.91 11.32 7.21 6.44 11.65 10.97 -9.82%
  YoY % -25.41% -30.12% 57.00% 11.96% -44.72% 6.20% -
  Horiz. % 53.78% 72.11% 103.19% 65.72% 58.71% 106.20% 100.00%
DY 3.23 3.23 3.93 4.00 4.33 4.76 5.15 -7.48%
  YoY % 0.00% -17.81% -1.75% -7.62% -9.03% -7.57% -
  Horiz. % 62.72% 62.72% 76.31% 77.67% 84.08% 92.43% 100.00%
P/NAPS 0.60 0.85 0.62 0.58 0.65 0.65 0.58 0.57%
  YoY % -29.41% 37.10% 6.90% -10.77% 0.00% 12.07% -
  Horiz. % 103.45% 146.55% 106.90% 100.00% 112.07% 112.07% 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.
 


TOP ARTICLES

1. PELIKAN (5231) An Asset Play now unlocking its Value by Asset Disposal and giving out 20 Sen Special Dividend, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
2. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
3. HUGE POTENTIAL EARNINGS AHEAD FOR THIS CO !!! A POTENTIAL TAKEOVER TARGET ??? Bursa Master
4. “Serba’s indefinite trading suspension to stay till release of SIR findings” save malaysia!
5. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
6. Evening Market Summary - 22 Oct 2021 KLSE Traders Update and Ideas
7. Health Ministry to probe popular biscuit brand following claims of cancer-causing substances in their products. save malaysia!
8. [转贴] [Video:浅谈MALAYSIA SMELTING CORP BHD, MSC, 5916] - James的股票投资James Share Investing James的股票投资James Share Investing
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS