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 - 82,704
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 321.31 304.78 291.91 268.39 239.04 246.79 263.68 3.35%
  YoY % 5.42% 4.41% 8.76% 12.28% -3.14% -6.41% -
  Horiz. % 121.86% 115.59% 110.71% 101.79% 90.66% 93.59% 100.00%
EPS 18.89 18.29 31.20 28.79 16.38 16.21 28.90 -6.84%
  YoY % 3.28% -41.38% 8.37% 75.76% 1.05% -43.91% -
  Horiz. % 65.36% 63.29% 107.96% 99.62% 56.68% 56.09% 100.00%
DPS 10.00 10.00 12.72 10.00 9.09 10.90 11.83 -2.76%
  YoY % 0.00% -21.38% 27.20% 10.01% -16.61% -7.86% -
  Horiz. % 84.53% 84.53% 107.52% 84.53% 76.84% 92.14% 100.00%
NAPS 5.5978 5.2080 4.6255 4.1348 3.9076 3.8440 3.8440 6.46%
  YoY % 7.48% 12.59% 11.87% 5.81% 1.65% 0.00% -
  Horiz. % 145.62% 135.48% 120.33% 107.57% 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.
 


 

248  241  542  1257 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.495+0.015 
 DGB 0.18+0.01 
 HSI-H8F 0.3050.00 
 TANCO 0.075+0.005 
 AAX 0.18+0.015 
 SAPNRG-WA 0.1350.00 
 VELESTO 0.395+0.01 
 HSI-C7J 0.15-0.01 
 SANICHI 0.0450.00 

TOP ARTICLES

1. Sapura Energy : Rebuilding Its Empire Weekly GreenTrade$ watchlist
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. THIS IS NOW THE BEST TIME TO DEPLOY MONEY FULLY INTO THE COMING BULL YEAR OF 2020, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Opium wars (How Hong Kong Began) - Koon Yew Yin Koon Yew Yin's Blog
5. LKL International Berhad - The Hidden Star in the Healthcare Sector LKL International Berhad
6. ALAM MARITIM (5115) Bull Searcher
7. [转贴] 阿里巴巴不缺钱 为何还要在港上市? Good Articles to Share
8. [转贴] [PESTECH INTERNATIONAL BHD:订单额达16.3亿令吉,并对本地及海外的进一步业务发展抱有积极的期望;决定着手参与了2019年8月19日提交的大规模太阳能3项目的招标] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers