Highlights

[NHFATT] YoY TTM Result on 2014-12-31 [#4]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     14.13%    YoY -     -40.57%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 250,606 231,894 207,226 200,596 210,603 217,467 215,570 2.54%
  YoY % 8.07% 11.90% 3.31% -4.75% -3.16% 0.88% -
  Horiz. % 116.25% 107.57% 96.13% 93.05% 97.70% 100.88% 100.00%
PBT 24,413 36,810 26,570 17,900 27,358 27,669 25,859 -0.95%
  YoY % -33.68% 38.54% 48.44% -34.57% -1.12% 7.00% -
  Horiz. % 94.41% 142.35% 102.75% 69.22% 105.80% 107.00% 100.00%
Tax -4,085 -6,820 -7,320 -5,926 -7,209 -4,906 -5,946 -6.06%
  YoY % 40.10% 6.83% -23.52% 17.80% -46.94% 17.49% -
  Horiz. % 68.70% 114.70% 123.11% 99.66% 121.24% 82.51% 100.00%
NP 20,328 29,990 19,250 11,974 20,149 22,763 19,913 0.34%
  YoY % -32.22% 55.79% 60.76% -40.57% -11.48% 14.31% -
  Horiz. % 102.08% 150.61% 96.67% 60.13% 101.19% 114.31% 100.00%
NP to SH 20,328 29,990 19,250 11,974 20,149 22,763 19,805 0.43%
  YoY % -32.22% 55.79% 60.76% -40.57% -11.48% 14.94% -
  Horiz. % 102.64% 151.43% 97.20% 60.46% 101.74% 114.94% 100.00%
Tax Rate 16.73 % 18.53 % 27.55 % 33.11 % 26.35 % 17.73 % 22.99 % -5.16%
  YoY % -9.71% -32.74% -16.79% 25.65% 48.62% -22.88% -
  Horiz. % 72.77% 80.60% 119.83% 144.02% 114.62% 77.12% 100.00%
Total Cost 230,278 201,904 187,976 188,622 190,454 194,704 195,657 2.75%
  YoY % 14.05% 7.41% -0.34% -0.96% -2.18% -0.49% -
  Horiz. % 117.69% 103.19% 96.07% 96.40% 97.34% 99.51% 100.00%
Net Worth 426,891 372,778 329,939 314,907 313,404 303,280 289,113 6.70%
  YoY % 14.52% 12.98% 4.77% 0.48% 3.34% 4.90% -
  Horiz. % 147.66% 128.94% 114.12% 108.92% 108.40% 104.90% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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 % 40.67 % 35.08 % 42.95 % 62.77 % 44.76 % 42.97 % 45.51 % -1.85%
  YoY % 15.93% -18.32% -31.58% 40.24% 4.17% -5.58% -
  Horiz. % 89.36% 77.08% 94.37% 137.93% 98.35% 94.42% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 426,891 372,778 329,939 314,907 313,404 303,280 289,113 6.70%
  YoY % 14.52% 12.98% 4.77% 0.48% 3.34% 4.90% -
  Horiz. % 147.66% 128.94% 114.12% 108.92% 108.40% 104.90% 100.00%
NOSH 75,157 75,157 75,157 75,157 75,157 75,255 75,094 0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.13% 0.22% -
  Horiz. % 100.08% 100.08% 100.08% 100.08% 100.08% 100.22% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 8.11 % 12.93 % 9.29 % 5.97 % 9.57 % 10.47 % 9.24 % -2.15%
  YoY % -37.28% 39.18% 55.61% -37.62% -8.60% 13.31% -
  Horiz. % 87.77% 139.94% 100.54% 64.61% 103.57% 113.31% 100.00%
ROE 4.76 % 8.04 % 5.83 % 3.80 % 6.43 % 7.51 % 6.85 % -5.88%
  YoY % -40.80% 37.91% 53.42% -40.90% -14.38% 9.64% -
  Horiz. % 69.49% 117.37% 85.11% 55.47% 93.87% 109.64% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 333.44 308.55 275.72 266.90 280.22 288.97 287.07 2.52%
  YoY % 8.07% 11.91% 3.30% -4.75% -3.03% 0.66% -
  Horiz. % 116.15% 107.48% 96.05% 92.97% 97.61% 100.66% 100.00%
EPS 27.05 39.90 25.61 15.93 26.81 30.25 26.37 0.42%
  YoY % -32.21% 55.80% 60.77% -40.58% -11.37% 14.71% -
  Horiz. % 102.58% 151.31% 97.12% 60.41% 101.67% 114.71% 100.00%
DPS 11.00 14.00 11.00 10.00 12.00 13.00 12.00 -1.44%
  YoY % -21.43% 27.27% 10.00% -16.67% -7.69% 8.33% -
  Horiz. % 91.67% 116.67% 91.67% 83.33% 100.00% 108.33% 100.00%
NAPS 5.6800 4.9600 4.3900 4.1900 4.1700 4.0300 3.8500 6.69%
  YoY % 14.52% 12.98% 4.77% 0.48% 3.47% 4.68% -
  Horiz. % 147.53% 128.83% 114.03% 108.83% 108.31% 104.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 303.13 280.50 250.66 242.64 254.75 263.05 260.75 2.54%
  YoY % 8.07% 11.90% 3.31% -4.75% -3.16% 0.88% -
  Horiz. % 116.25% 107.57% 96.13% 93.05% 97.70% 100.88% 100.00%
EPS 24.59 36.28 23.28 14.48 24.37 27.53 23.96 0.43%
  YoY % -32.22% 55.84% 60.77% -40.58% -11.48% 14.90% -
  Horiz. % 102.63% 151.42% 97.16% 60.43% 101.71% 114.90% 100.00%
DPS 10.00 12.73 10.00 9.09 10.91 11.83 10.90 -1.42%
  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 5.1637 4.5091 3.9909 3.8091 3.7909 3.6685 3.4971 6.70%
  YoY % 14.52% 12.98% 4.77% 0.48% 3.34% 4.90% -
  Horiz. % 147.66% 128.94% 114.12% 108.92% 108.40% 104.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 3.3800 3.2400 2.8000 2.5500 2.8800 2.3400 2.3000 -
P/RPS 1.01 1.05 1.02 0.96 1.03 0.81 0.80 3.96%
  YoY % -3.81% 2.94% 6.25% -6.80% 27.16% 1.25% -
  Horiz. % 126.25% 131.25% 127.50% 120.00% 128.75% 101.25% 100.00%
P/EPS 12.50 8.12 10.93 16.01 10.74 7.74 8.72 6.18%
  YoY % 53.94% -25.71% -31.73% 49.07% 38.76% -11.24% -
  Horiz. % 143.35% 93.12% 125.34% 183.60% 123.17% 88.76% 100.00%
EY 8.00 12.32 9.15 6.25 9.31 12.93 11.47 -5.82%
  YoY % -35.06% 34.64% 46.40% -32.87% -28.00% 12.73% -
  Horiz. % 69.75% 107.41% 79.77% 54.49% 81.17% 112.73% 100.00%
DY 3.25 4.32 3.93 3.92 4.17 5.56 5.22 -7.59%
  YoY % -24.77% 9.92% 0.26% -6.00% -25.00% 6.51% -
  Horiz. % 62.26% 82.76% 75.29% 75.10% 79.89% 106.51% 100.00%
P/NAPS 0.60 0.65 0.64 0.61 0.69 0.58 0.60 -
  YoY % -7.69% 1.56% 4.92% -11.59% 18.97% -3.33% -
  Horiz. % 100.00% 108.33% 106.67% 101.67% 115.00% 96.67% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 27/02/17 23/02/16 27/02/15 26/02/14 26/02/13 27/02/12 -
Price 3.2600 3.5000 2.7000 2.5700 2.7300 2.3600 2.4200 -
P/RPS 0.98 1.13 0.98 0.96 0.97 0.82 0.84 2.60%
  YoY % -13.27% 15.31% 2.08% -1.03% 18.29% -2.38% -
  Horiz. % 116.67% 134.52% 116.67% 114.29% 115.48% 97.62% 100.00%
P/EPS 12.05 8.77 10.54 16.13 10.18 7.80 9.18 4.63%
  YoY % 37.40% -16.79% -34.66% 58.45% 30.51% -15.03% -
  Horiz. % 131.26% 95.53% 114.81% 175.71% 110.89% 84.97% 100.00%
EY 8.30 11.40 9.49 6.20 9.82 12.82 10.90 -4.44%
  YoY % -27.19% 20.13% 53.06% -36.86% -23.40% 17.61% -
  Horiz. % 76.15% 104.59% 87.06% 56.88% 90.09% 117.61% 100.00%
DY 3.37 4.00 4.07 3.89 4.40 5.51 4.96 -6.23%
  YoY % -15.75% -1.72% 4.63% -11.59% -20.15% 11.09% -
  Horiz. % 67.94% 80.65% 82.06% 78.43% 88.71% 111.09% 100.00%
P/NAPS 0.57 0.71 0.62 0.61 0.65 0.59 0.63 -1.65%
  YoY % -19.72% 14.52% 1.64% -6.15% 10.17% -6.35% -
  Horiz. % 90.48% 112.70% 98.41% 96.83% 103.17% 93.65% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers