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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
5. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
6. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
7. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
PARTNERS & BROKERS