Highlights

[NHFATT] YoY TTM Result on 2018-06-30 [#2]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 30-Jul-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     2.32%    YoY -     -41.38%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 263,486 245,637 265,736 252,065 241,426 221,970 197,697 4.90%
  YoY % 7.27% -7.56% 5.42% 4.41% 8.77% 12.28% -
  Horiz. % 133.28% 124.25% 134.42% 127.50% 122.12% 112.28% 100.00%
PBT 28,494 9,966 20,420 19,663 32,462 29,949 20,810 5.37%
  YoY % 185.91% -51.19% 3.85% -39.43% 8.39% 43.92% -
  Horiz. % 136.92% 47.89% 98.13% 94.49% 155.99% 143.92% 100.00%
Tax -4,188 -2,496 -4,794 -4,537 -6,657 -6,135 -7,264 -8.76%
  YoY % -67.79% 47.93% -5.66% 31.85% -8.51% 15.54% -
  Horiz. % 57.65% 34.36% 66.00% 62.46% 91.64% 84.46% 100.00%
NP 24,306 7,470 15,626 15,126 25,805 23,814 13,546 10.22%
  YoY % 225.38% -52.20% 3.31% -41.38% 8.36% 75.80% -
  Horiz. % 179.43% 55.15% 115.36% 111.66% 190.50% 175.80% 100.00%
NP to SH 24,306 7,470 15,626 15,126 25,805 23,814 13,546 10.22%
  YoY % 225.38% -52.20% 3.31% -41.38% 8.36% 75.80% -
  Horiz. % 179.43% 55.15% 115.36% 111.66% 190.50% 175.80% 100.00%
Tax Rate 14.70 % 25.05 % 23.48 % 23.07 % 20.51 % 20.48 % 34.91 % -13.41%
  YoY % -41.32% 6.69% 1.78% 12.48% 0.15% -41.33% -
  Horiz. % 42.11% 71.76% 67.26% 66.08% 58.75% 58.67% 100.00%
Total Cost 239,180 238,167 250,110 236,939 215,621 198,156 184,151 4.45%
  YoY % 0.43% -4.78% 5.56% 9.89% 8.81% 7.61% -
  Horiz. % 129.88% 129.33% 135.82% 128.67% 117.09% 107.61% 100.00%
Net Worth 477,844 462,136 462,963 430,724 382,549 341,964 323,175 6.73%
  YoY % 3.40% -0.18% 7.48% 12.59% 11.87% 5.81% -
  Horiz. % 147.86% 143.00% 143.25% 133.28% 118.37% 105.81% 100.00%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 6,613 8,267 8,267 8,267 10,521 8,267 7,515 -2.11%
  YoY % -20.00% -0.00% -0.00% -21.43% 27.27% 10.00% -
  Horiz. % 88.00% 110.00% 110.00% 110.00% 140.00% 110.00% 100.00%
Div Payout % 27.21 % 110.67 % 52.91 % 54.66 % 40.77 % 34.72 % 55.48 % -11.19%
  YoY % -75.41% 109.17% -3.20% 34.07% 17.43% -37.42% -
  Horiz. % 49.04% 199.48% 95.37% 98.52% 73.49% 62.58% 100.00%
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 477,844 462,136 462,963 430,724 382,549 341,964 323,175 6.73%
  YoY % 3.40% -0.18% 7.48% 12.59% 11.87% 5.81% -
  Horiz. % 147.86% 143.00% 143.25% 133.28% 118.37% 105.81% 100.00%
NOSH 82,672 82,672 82,672 82,672 75,157 75,157 75,157 1.60%
  YoY % 0.00% 0.00% -0.00% 10.00% 0.00% 0.00% -
  Horiz. % 110.00% 110.00% 110.00% 110.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 9.22 % 3.04 % 5.88 % 6.00 % 10.69 % 10.73 % 6.85 % 5.07%
  YoY % 203.29% -48.30% -2.00% -43.87% -0.37% 56.64% -
  Horiz. % 134.60% 44.38% 85.84% 87.59% 156.06% 156.64% 100.00%
ROE 5.09 % 1.62 % 3.38 % 3.51 % 6.75 % 6.96 % 4.19 % 3.29%
  YoY % 214.20% -52.07% -3.70% -48.00% -3.02% 66.11% -
  Horiz. % 121.48% 38.66% 80.67% 83.77% 161.10% 166.11% 100.00%
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 318.71 297.12 321.43 304.90 321.23 295.34 263.05 3.25%
  YoY % 7.27% -7.56% 5.42% -5.08% 8.77% 12.28% -
  Horiz. % 121.16% 112.95% 122.19% 115.91% 122.12% 112.28% 100.00%
EPS 29.40 9.04 18.90 18.30 34.33 31.69 18.02 8.49%
  YoY % 225.22% -52.17% 3.28% -46.69% 8.33% 75.86% -
  Horiz. % 163.15% 50.17% 104.88% 101.55% 190.51% 175.86% 100.00%
DPS 8.00 10.00 10.00 10.00 14.00 11.00 10.00 -3.65%
  YoY % -20.00% 0.00% 0.00% -28.57% 27.27% 10.00% -
  Horiz. % 80.00% 100.00% 100.00% 100.00% 140.00% 110.00% 100.00%
NAPS 5.7800 5.5900 5.6000 5.2100 5.0900 4.5500 4.3000 5.05%
  YoY % 3.40% -0.18% 7.49% 2.36% 11.87% 5.81% -
  Horiz. % 134.42% 130.00% 130.23% 121.16% 118.37% 105.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 318.71 297.12 321.43 304.90 292.03 268.49 239.13 4.90%
  YoY % 7.27% -7.56% 5.42% 4.41% 8.77% 12.28% -
  Horiz. % 133.28% 124.25% 134.42% 127.50% 122.12% 112.28% 100.00%
EPS 29.40 9.04 18.90 18.30 31.21 28.81 16.39 10.22%
  YoY % 225.22% -52.17% 3.28% -41.36% 8.33% 75.78% -
  Horiz. % 179.38% 55.16% 115.31% 111.65% 190.42% 175.78% 100.00%
DPS 8.00 10.00 10.00 10.00 12.73 10.00 9.09 -2.10%
  YoY % -20.00% 0.00% 0.00% -21.45% 27.30% 10.01% -
  Horiz. % 88.01% 110.01% 110.01% 110.01% 140.04% 110.01% 100.00%
NAPS 5.7800 5.5900 5.6000 5.2100 4.6273 4.1364 3.9091 6.73%
  YoY % 3.40% -0.18% 7.49% 12.59% 11.87% 5.81% -
  Horiz. % 147.86% 143.00% 143.26% 133.28% 118.37% 105.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.2800 2.0100 2.6300 3.2500 4.3300 2.7600 2.4200 -
P/RPS 0.72 0.68 0.82 1.07 1.35 0.93 0.92 -4.00%
  YoY % 5.88% -17.07% -23.36% -20.74% 45.16% 1.09% -
  Horiz. % 78.26% 73.91% 89.13% 116.30% 146.74% 101.09% 100.00%
P/EPS 7.75 22.25 13.91 17.76 12.61 8.71 13.43 -8.75%
  YoY % -65.17% 59.96% -21.68% 40.84% 44.78% -35.15% -
  Horiz. % 57.71% 165.67% 103.57% 132.24% 93.89% 64.85% 100.00%
EY 12.89 4.50 7.19 5.63 7.93 11.48 7.45 9.56%
  YoY % 186.44% -37.41% 27.71% -29.00% -30.92% 54.09% -
  Horiz. % 173.02% 60.40% 96.51% 75.57% 106.44% 154.09% 100.00%
DY 3.51 4.98 3.80 3.08 3.23 3.99 4.13 -2.67%
  YoY % -29.52% 31.05% 23.38% -4.64% -19.05% -3.39% -
  Horiz. % 84.99% 120.58% 92.01% 74.58% 78.21% 96.61% 100.00%
P/NAPS 0.39 0.36 0.47 0.62 0.85 0.61 0.56 -5.85%
  YoY % 8.33% -23.40% -24.19% -27.06% 39.34% 8.93% -
  Horiz. % 69.64% 64.29% 83.93% 110.71% 151.79% 108.93% 100.00%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 20/08/21 21/08/20 26/08/19 30/07/18 27/07/17 29/07/16 11/08/15 -
Price 2.2900 2.0000 2.4800 3.1000 4.3400 2.8000 2.5000 -
P/RPS 0.72 0.67 0.77 1.02 1.35 0.95 0.95 -4.51%
  YoY % 7.46% -12.99% -24.51% -24.44% 42.11% 0.00% -
  Horiz. % 75.79% 70.53% 81.05% 107.37% 142.11% 100.00% 100.00%
P/EPS 7.79 22.13 13.12 16.94 12.64 8.84 13.87 -9.16%
  YoY % -64.80% 68.67% -22.55% 34.02% 42.99% -36.27% -
  Horiz. % 56.16% 159.55% 94.59% 122.13% 91.13% 63.73% 100.00%
EY 12.84 4.52 7.62 5.90 7.91 11.32 7.21 10.09%
  YoY % 184.07% -40.68% 29.15% -25.41% -30.12% 57.00% -
  Horiz. % 178.09% 62.69% 105.69% 81.83% 109.71% 157.00% 100.00%
DY 3.49 5.00 4.03 3.23 3.23 3.93 4.00 -2.25%
  YoY % -30.20% 24.07% 24.77% 0.00% -17.81% -1.75% -
  Horiz. % 87.25% 125.00% 100.75% 80.75% 80.75% 98.25% 100.00%
P/NAPS 0.40 0.36 0.44 0.60 0.85 0.62 0.58 -6.00%
  YoY % 11.11% -18.18% -26.67% -29.41% 37.10% 6.90% -
  Horiz. % 68.97% 62.07% 75.86% 103.45% 146.55% 106.90% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

452  498  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.265+0.005 
 FINTEC 0.0250.00 
 DNEX 0.80+0.04 
 EMICO 0.665+0.14 
 AT 0.06-0.005 
 PASUKGB-WA 0.0150.00 
 KTG 0.140.00 
 PASUKGB 0.1150.00 
 YB-LA 0.0750.00 
 TFP 0.225+0.005 
PARTNERS & BROKERS