Highlights

[NHFATT] YoY TTM Result on 2017-09-30 [#3]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 06-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -13.50%    YoY -     -10.67%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 244,712 269,631 257,248 249,953 223,278 200,619 202,767 3.18%
  YoY % -9.24% 4.81% 2.92% 11.95% 11.29% -1.06% -
  Horiz. % 120.69% 132.98% 126.87% 123.27% 110.12% 98.94% 100.00%
PBT 10,949 20,750 21,976 28,549 28,869 25,414 15,995 -6.12%
  YoY % -47.23% -5.58% -23.02% -1.11% 13.59% 58.89% -
  Horiz. % 68.45% 129.73% 137.39% 178.49% 180.49% 158.89% 100.00%
Tax -2,628 -4,650 -5,297 -6,228 -3,882 -9,219 -5,503 -11.58%
  YoY % 43.48% 12.21% 14.95% -60.43% 57.89% -67.53% -
  Horiz. % 47.76% 84.50% 96.26% 113.17% 70.54% 167.53% 100.00%
NP 8,321 16,100 16,679 22,321 24,987 16,195 10,492 -3.79%
  YoY % -48.32% -3.47% -25.28% -10.67% 54.29% 54.36% -
  Horiz. % 79.31% 153.45% 158.97% 212.74% 238.15% 154.36% 100.00%
NP to SH 8,321 16,100 16,679 22,321 24,987 16,195 10,492 -3.79%
  YoY % -48.32% -3.47% -25.28% -10.67% 54.29% 54.36% -
  Horiz. % 79.31% 153.45% 158.97% 212.74% 238.15% 154.36% 100.00%
Tax Rate 24.00 % 22.41 % 24.10 % 21.82 % 13.45 % 36.28 % 34.40 % -5.82%
  YoY % 7.10% -7.01% 10.45% 62.23% -62.93% 5.47% -
  Horiz. % 69.77% 65.15% 70.06% 63.43% 39.10% 105.47% 100.00%
Total Cost 236,391 253,531 240,569 227,632 198,291 184,424 192,275 3.50%
  YoY % -6.76% 5.39% 5.68% 14.80% 7.52% -4.08% -
  Horiz. % 122.94% 131.86% 125.12% 118.39% 103.13% 95.92% 100.00%
Net Worth 461,309 462,136 429,071 378,039 366,766 326,181 313,404 6.65%
  YoY % -0.18% 7.71% 13.50% 3.07% 12.44% 4.08% -
  Horiz. % 147.19% 147.46% 136.91% 120.62% 117.03% 104.08% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 8,267 8,267 8,492 10,521 8,267 7,515 9,018 -1.44%
  YoY % 0.00% -2.66% -19.29% 27.27% 10.00% -16.67% -
  Horiz. % 91.67% 91.67% 94.17% 116.67% 91.67% 83.33% 100.00%
Div Payout % 99.35 % 51.35 % 50.92 % 47.14 % 33.09 % 46.41 % 85.96 % 2.44%
  YoY % 93.48% 0.84% 8.02% 42.46% -28.70% -46.01% -
  Horiz. % 115.58% 59.74% 59.24% 54.84% 38.49% 53.99% 100.00%
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 461,309 462,136 429,071 378,039 366,766 326,181 313,404 6.65%
  YoY % -0.18% 7.71% 13.50% 3.07% 12.44% 4.08% -
  Horiz. % 147.19% 147.46% 136.91% 120.62% 117.03% 104.08% 100.00%
NOSH 82,672 82,672 82,672 75,157 75,157 75,157 75,157 1.60%
  YoY % 0.00% -0.00% 10.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.00% 110.00% 110.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 3.40 % 5.97 % 6.48 % 8.93 % 11.19 % 8.07 % 5.17 % -6.74%
  YoY % -43.05% -7.87% -27.44% -20.20% 38.66% 56.09% -
  Horiz. % 65.76% 115.47% 125.34% 172.73% 216.44% 156.09% 100.00%
ROE 1.80 % 3.48 % 3.89 % 5.90 % 6.81 % 4.97 % 3.35 % -9.83%
  YoY % -48.28% -10.54% -34.07% -13.36% 37.02% 48.36% -
  Horiz. % 53.73% 103.88% 116.12% 176.12% 203.28% 148.36% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 296.00 326.15 311.16 332.57 297.08 266.93 269.79 1.56%
  YoY % -9.24% 4.82% -6.44% 11.95% 11.30% -1.06% -
  Horiz. % 109.71% 120.89% 115.33% 123.27% 110.12% 98.94% 100.00%
EPS 10.07 19.47 20.17 29.70 33.25 21.55 13.96 -5.29%
  YoY % -48.28% -3.47% -32.09% -10.68% 54.29% 54.37% -
  Horiz. % 72.13% 139.47% 144.48% 212.75% 238.18% 154.37% 100.00%
DPS 10.00 10.00 10.27 14.00 11.00 10.00 12.00 -2.99%
  YoY % 0.00% -2.63% -26.64% 27.27% 10.00% -16.67% -
  Horiz. % 83.33% 83.33% 85.58% 116.67% 91.67% 83.33% 100.00%
NAPS 5.5800 5.5900 5.1900 5.0300 4.8800 4.3400 4.1700 4.97%
  YoY % -0.18% 7.71% 3.18% 3.07% 12.44% 4.08% -
  Horiz. % 133.81% 134.05% 124.46% 120.62% 117.03% 104.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 296.00 326.15 311.17 302.34 270.08 242.67 245.27 3.18%
  YoY % -9.24% 4.81% 2.92% 11.94% 11.30% -1.06% -
  Horiz. % 120.68% 132.98% 126.87% 123.27% 110.12% 98.94% 100.00%
EPS 10.07 19.47 20.17 27.00 30.22 19.59 12.69 -3.78%
  YoY % -48.28% -3.47% -25.30% -10.66% 54.26% 54.37% -
  Horiz. % 79.35% 153.43% 158.94% 212.77% 238.14% 154.37% 100.00%
DPS 10.00 10.00 10.27 12.73 10.00 9.09 10.91 -1.44%
  YoY % 0.00% -2.63% -19.32% 27.30% 10.01% -16.68% -
  Horiz. % 91.66% 91.66% 94.13% 116.68% 91.66% 83.32% 100.00%
NAPS 5.5800 5.5900 5.1900 4.5728 4.4364 3.9455 3.7909 6.65%
  YoY % -0.18% 7.71% 13.50% 3.07% 12.44% 4.08% -
  Horiz. % 147.19% 147.46% 136.91% 120.63% 117.03% 104.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.9600 2.7500 2.8400 3.4000 3.1400 2.2900 2.7000 -
P/RPS 0.66 0.84 0.91 1.02 1.06 0.86 1.00 -6.69%
  YoY % -21.43% -7.69% -10.78% -3.77% 23.26% -14.00% -
  Horiz. % 66.00% 84.00% 91.00% 102.00% 106.00% 86.00% 100.00%
P/EPS 19.47 14.12 14.08 11.45 9.44 10.63 19.34 0.11%
  YoY % 37.89% 0.28% 22.97% 21.29% -11.19% -45.04% -
  Horiz. % 100.67% 73.01% 72.80% 59.20% 48.81% 54.96% 100.00%
EY 5.14 7.08 7.10 8.74 10.59 9.41 5.17 -0.10%
  YoY % -27.40% -0.28% -18.76% -17.47% 12.54% 82.01% -
  Horiz. % 99.42% 136.94% 137.33% 169.05% 204.84% 182.01% 100.00%
DY 5.10 3.64 3.62 4.12 3.50 4.37 4.44 2.33%
  YoY % 40.11% 0.55% -12.14% 17.71% -19.91% -1.58% -
  Horiz. % 114.86% 81.98% 81.53% 92.79% 78.83% 98.42% 100.00%
P/NAPS 0.35 0.49 0.55 0.68 0.64 0.53 0.65 -9.79%
  YoY % -28.57% -10.91% -19.12% 6.25% 20.75% -18.46% -
  Horiz. % 53.85% 75.38% 84.62% 104.62% 98.46% 81.54% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 12/11/20 08/11/19 08/11/18 06/11/17 07/11/16 24/11/15 24/11/14 -
Price 1.9500 2.6500 2.7500 3.5400 3.2000 2.7000 2.7500 -
P/RPS 0.66 0.81 0.88 1.06 1.08 1.01 1.02 -6.99%
  YoY % -18.52% -7.95% -16.98% -1.85% 6.93% -0.98% -
  Horiz. % 64.71% 79.41% 86.27% 103.92% 105.88% 99.02% 100.00%
P/EPS 19.37 13.61 13.63 11.92 9.63 12.53 19.70 -0.28%
  YoY % 42.32% -0.15% 14.35% 23.78% -23.14% -36.40% -
  Horiz. % 98.32% 69.09% 69.19% 60.51% 48.88% 63.60% 100.00%
EY 5.16 7.35 7.34 8.39 10.39 7.98 5.08 0.26%
  YoY % -29.80% 0.14% -12.51% -19.25% 30.20% 57.09% -
  Horiz. % 101.57% 144.69% 144.49% 165.16% 204.53% 157.09% 100.00%
DY 5.13 3.77 3.74 3.95 3.44 3.70 4.36 2.75%
  YoY % 36.07% 0.80% -5.32% 14.83% -7.03% -15.14% -
  Horiz. % 117.66% 86.47% 85.78% 90.60% 78.90% 84.86% 100.00%
P/NAPS 0.35 0.47 0.53 0.70 0.66 0.62 0.66 -10.02%
  YoY % -25.53% -11.32% -24.29% 6.06% 6.45% -6.06% -
  Horiz. % 53.03% 71.21% 80.30% 106.06% 100.00% 93.94% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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!
PARTNERS & BROKERS