Highlights

[NHFATT] YoY TTM Result on 2016-06-30 [#2]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 29-Jul-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     16.98%    YoY -     75.80%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 265,736 252,065 241,426 221,970 197,697 204,110 218,077 3.35%
  YoY % 5.42% 4.41% 8.77% 12.28% -3.14% -6.40% -
  Horiz. % 121.85% 115.59% 110.71% 101.79% 90.65% 93.60% 100.00%
PBT 20,420 19,663 32,462 29,949 20,810 19,129 29,994 -6.20%
  YoY % 3.85% -39.43% 8.39% 43.92% 8.79% -36.22% -
  Horiz. % 68.08% 65.56% 108.23% 99.85% 69.38% 63.78% 100.00%
Tax -4,794 -4,537 -6,657 -6,135 -7,264 -5,721 -6,090 -3.91%
  YoY % -5.66% 31.85% -8.51% 15.54% -26.97% 6.06% -
  Horiz. % 78.72% 74.50% 109.31% 100.74% 119.28% 93.94% 100.00%
NP 15,626 15,126 25,805 23,814 13,546 13,408 23,904 -6.84%
  YoY % 3.31% -41.38% 8.36% 75.80% 1.03% -43.91% -
  Horiz. % 65.37% 63.28% 107.95% 99.62% 56.67% 56.09% 100.00%
NP to SH 15,626 15,126 25,805 23,814 13,546 13,408 23,904 -6.84%
  YoY % 3.31% -41.38% 8.36% 75.80% 1.03% -43.91% -
  Horiz. % 65.37% 63.28% 107.95% 99.62% 56.67% 56.09% 100.00%
Tax Rate 23.48 % 23.07 % 20.51 % 20.48 % 34.91 % 29.91 % 20.30 % 2.45%
  YoY % 1.78% 12.48% 0.15% -41.33% 16.72% 47.34% -
  Horiz. % 115.67% 113.65% 101.03% 100.89% 171.97% 147.34% 100.00%
Total Cost 250,110 236,939 215,621 198,156 184,151 190,702 194,173 4.31%
  YoY % 5.56% 9.89% 8.81% 7.61% -3.44% -1.79% -
  Horiz. % 128.81% 122.02% 111.05% 102.05% 94.84% 98.21% 100.00%
Net Worth 462,963 430,724 382,549 341,964 323,175 317,914 317,914 6.46%
  YoY % 7.48% 12.59% 11.87% 5.81% 1.65% 0.00% -
  Horiz. % 145.63% 135.48% 120.33% 107.57% 101.65% 100.00% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 8,267 8,267 10,521 8,267 7,515 9,018 9,780 -2.76%
  YoY % -0.00% -21.43% 27.27% 10.00% -16.67% -7.79% -
  Horiz. % 84.53% 84.53% 107.58% 84.53% 76.85% 92.21% 100.00%
Div Payout % 52.91 % 54.66 % 40.77 % 34.72 % 55.48 % 67.26 % 40.91 % 4.38%
  YoY % -3.20% 34.07% 17.43% -37.42% -17.51% 64.41% -
  Horiz. % 129.33% 133.61% 99.66% 84.87% 135.61% 164.41% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 462,963 430,724 382,549 341,964 323,175 317,914 317,914 6.46%
  YoY % 7.48% 12.59% 11.87% 5.81% 1.65% 0.00% -
  Horiz. % 145.63% 135.48% 120.33% 107.57% 101.65% 100.00% 100.00%
NOSH 82,672 82,672 75,157 75,157 75,157 75,157 75,157 1.60%
  YoY % -0.00% 10.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.00% 110.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 5.88 % 6.00 % 10.69 % 10.73 % 6.85 % 6.57 % 10.96 % -9.85%
  YoY % -2.00% -43.87% -0.37% 56.64% 4.26% -40.05% -
  Horiz. % 53.65% 54.74% 97.54% 97.90% 62.50% 59.95% 100.00%
ROE 3.38 % 3.51 % 6.75 % 6.96 % 4.19 % 4.22 % 7.52 % -12.47%
  YoY % -3.70% -48.00% -3.02% 66.11% -0.71% -43.88% -
  Horiz. % 44.95% 46.68% 89.76% 92.55% 55.72% 56.12% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 321.43 304.90 321.23 295.34 263.05 271.58 290.16 1.72%
  YoY % 5.42% -5.08% 8.77% 12.28% -3.14% -6.40% -
  Horiz. % 110.78% 105.08% 110.71% 101.79% 90.66% 93.60% 100.00%
EPS 18.90 18.30 34.33 31.69 18.02 17.84 31.81 -8.31%
  YoY % 3.28% -46.69% 8.33% 75.86% 1.01% -43.92% -
  Horiz. % 59.42% 57.53% 107.92% 99.62% 56.65% 56.08% 100.00%
DPS 10.00 10.00 14.00 11.00 10.00 12.00 13.00 -4.28%
  YoY % 0.00% -28.57% 27.27% 10.00% -16.67% -7.69% -
  Horiz. % 76.92% 76.92% 107.69% 84.62% 76.92% 92.31% 100.00%
NAPS 5.6000 5.2100 5.0900 4.5500 4.3000 4.2300 4.2300 4.78%
  YoY % 7.49% 2.36% 11.87% 5.81% 1.65% 0.00% -
  Horiz. % 132.39% 123.17% 120.33% 107.57% 101.65% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 321.43 304.90 292.03 268.49 239.13 246.89 263.79 3.35%
  YoY % 5.42% 4.41% 8.77% 12.28% -3.14% -6.41% -
  Horiz. % 121.85% 115.58% 110.71% 101.78% 90.65% 93.59% 100.00%
EPS 18.90 18.30 31.21 28.81 16.39 16.22 28.91 -6.84%
  YoY % 3.28% -41.36% 8.33% 75.78% 1.05% -43.89% -
  Horiz. % 65.38% 63.30% 107.96% 99.65% 56.69% 56.11% 100.00%
DPS 10.00 10.00 12.73 10.00 9.09 10.91 11.83 -2.76%
  YoY % 0.00% -21.45% 27.30% 10.01% -16.68% -7.78% -
  Horiz. % 84.53% 84.53% 107.61% 84.53% 76.84% 92.22% 100.00%
NAPS 5.6000 5.2100 4.6273 4.1364 3.9091 3.8455 3.8455 6.46%
  YoY % 7.49% 12.59% 11.87% 5.81% 1.65% 0.00% -
  Horiz. % 145.62% 135.48% 120.33% 107.56% 101.65% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 2.6300 3.2500 4.3300 2.7600 2.4200 2.8000 2.9000 -
P/RPS 0.82 1.07 1.35 0.93 0.92 1.03 1.00 -3.25%
  YoY % -23.36% -20.74% 45.16% 1.09% -10.68% 3.00% -
  Horiz. % 82.00% 107.00% 135.00% 93.00% 92.00% 103.00% 100.00%
P/EPS 13.91 17.76 12.61 8.71 13.43 15.70 9.12 7.29%
  YoY % -21.68% 40.84% 44.78% -35.15% -14.46% 72.15% -
  Horiz. % 152.52% 194.74% 138.27% 95.50% 147.26% 172.15% 100.00%
EY 7.19 5.63 7.93 11.48 7.45 6.37 10.97 -6.80%
  YoY % 27.71% -29.00% -30.92% 54.09% 16.95% -41.93% -
  Horiz. % 65.54% 51.32% 72.29% 104.65% 67.91% 58.07% 100.00%
DY 3.80 3.08 3.23 3.99 4.13 4.29 4.48 -2.71%
  YoY % 23.38% -4.64% -19.05% -3.39% -3.73% -4.24% -
  Horiz. % 84.82% 68.75% 72.10% 89.06% 92.19% 95.76% 100.00%
P/NAPS 0.47 0.62 0.85 0.61 0.56 0.66 0.69 -6.20%
  YoY % -24.19% -27.06% 39.34% 8.93% -15.15% -4.35% -
  Horiz. % 68.12% 89.86% 123.19% 88.41% 81.16% 95.65% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 26/08/19 30/07/18 27/07/17 29/07/16 11/08/15 29/08/14 28/08/13 -
Price 2.4800 3.1000 4.3400 2.8000 2.5000 2.7700 2.7300 -
P/RPS 0.77 1.02 1.35 0.95 0.95 1.02 0.94 -3.27%
  YoY % -24.51% -24.44% 42.11% 0.00% -6.86% 8.51% -
  Horiz. % 81.91% 108.51% 143.62% 101.06% 101.06% 108.51% 100.00%
P/EPS 13.12 16.94 12.64 8.84 13.87 15.53 8.58 7.33%
  YoY % -22.55% 34.02% 42.99% -36.27% -10.69% 81.00% -
  Horiz. % 152.91% 197.44% 147.32% 103.03% 161.66% 181.00% 100.00%
EY 7.62 5.90 7.91 11.32 7.21 6.44 11.65 -6.83%
  YoY % 29.15% -25.41% -30.12% 57.00% 11.96% -44.72% -
  Horiz. % 65.41% 50.64% 67.90% 97.17% 61.89% 55.28% 100.00%
DY 4.03 3.23 3.23 3.93 4.00 4.33 4.76 -2.74%
  YoY % 24.77% 0.00% -17.81% -1.75% -7.62% -9.03% -
  Horiz. % 84.66% 67.86% 67.86% 82.56% 84.03% 90.97% 100.00%
P/NAPS 0.44 0.60 0.85 0.62 0.58 0.65 0.65 -6.29%
  YoY % -26.67% -29.41% 37.10% 6.90% -10.77% 0.00% -
  Horiz. % 67.69% 92.31% 130.77% 95.38% 89.23% 100.00% 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
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS